PT Akasha Wira International Tbk (ISX:ADES) Cyclically Adjusted FCF per Share: Rp269.77 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISX:ADES PT Akasha Wira International Tbk ISX:ADES
67 GF Score
Price Rp34,925.00
GF Value Rp20,218.38
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is PT Akasha Wira International Tbk Cyclically Adjusted FCF per Share?

PT Akasha Wira International Tbk ISX:ADES -1.13% 67 Cyclically Adjusted FCF per Share is Rp269.77 as of Mar. 2026. GuruFocus rates ISX:ADES with a GF Score™ of 67/100 and a GF Value™ of Rp20,218.38 (Significantly Overvalued). The stock has 5 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

PT Akasha Wira International Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp89.589. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is Rp269.77 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Akasha Wira International Tbk's average Cyclically Adjusted FCF Growth Rate was 29.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 35.60% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of PT Akasha Wira International Tbk was 35.60% per year. The lowest was 35.60% per year. And the median was 35.60% per year.

As of today (2026-07-15), PT Akasha Wira International Tbk's current stock price is Rp34925.00. PT Akasha Wira International Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp269.77. PT Akasha Wira International Tbk's Cyclically Adjusted Price-to-FCF of today is 129.46.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Akasha Wira International Tbk was 131.41. The lowest was 45.26. And the median was 58.98.


PT Akasha Wira International Tbk  (ISX:ADES) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

PT Akasha Wira International Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=34925.00/269.77
=129.46

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Akasha Wira International Tbk was 131.41. The lowest was 45.26. And the median was 58.98.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


PT Akasha Wira International Tbk Cyclically Adjusted FCF per Share Related Terms


PT Akasha Wira International Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Akasha Wira International Tbk's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

PT Akasha Wira International Tbk Cyclically Adjusted FCF per Share Chart

PT Akasha Wira International Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 105.41 162.30 199.94 262.61

PT Akasha Wira International Tbk Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 208.76 234.74 256.13 262.61 269.77

ISX:ADES vs KO, PEP, MNST: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Non-Alcoholic subindustry, PT Akasha Wira International Tbk's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PT Akasha Wira International Tbk Cyclically Adjusted Price-to-FCF vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, PT Akasha Wira International Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Akasha Wira International Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:ADES
67GF Score
PT Akasha Wira International Tbk ISX:ADES
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Akasha Wira International Tbk Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, PT Akasha Wira International Tbk's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=89.589/136.5387*136.5387
=89.589

Current CPI (Mar. 2026) = 136.5387.

PT Akasha Wira International Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 29.539 103.212 39.077
201609 4.736 104.142 6.209
201612 -106.086 105.222 -137.660
201703 -25.276 106.476 -32.413
201706 10.037 107.722 12.722
201709 -20.453 108.020 -25.853
201712 19.076 109.017 23.892
201803 -3.755 110.097 -4.657
201806 49.785 111.085 61.193
201809 81.045 111.135 99.571
201812 54.226 112.430 65.854
201903 34.842 112.829 42.164
201906 65.759 114.730 78.259
201909 107.124 114.905 127.293
201912 83.650 115.486 98.899
202003 121.518 116.252 142.723
202006 43.157 116.630 50.524
202009 109.299 116.397 128.213
202012 108.711 117.318 126.521
202103 116.036 117.840 134.449
202106 -59.807 118.184 -69.095
202109 126.570 118.262 146.131
202112 33.682 119.516 38.479
202203 95.857 120.948 108.213
202206 76.952 123.322 85.199
202209 24.464 125.298 26.659
202212 -202.883 126.098 -219.682
202303 165.624 126.953 178.130
202306 99.506 127.663 106.424
202309 182.089 128.151 194.006
202312 196.039 129.395 206.862
202403 110.614 130.607 115.638
202406 62.216 130.792 64.950
202409 12.199 130.361 12.777
202412 257.362 131.432 267.363
202503 12.060 131.948 12.480
202506 163.666 133.241 167.717
202509 117.068 133.819 119.447
202512 9.346 135.271 9.434
202603 89.589 136.539 89.589

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of Rp269.77 mean?
PT Akasha Wira International Tbk (ISX:ADES) has a Cyclically Adjusted FCF per Share of Rp269.77 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on PT Akasha Wira International Tbk and its competitors.
Is PT Akasha Wira International Tbk's Cyclically Adjusted FCF per Share too high?
PT Akasha Wira International Tbk's current Cyclically Adjusted FCF per Share is Rp269.77. Overall, PT Akasha Wira International Tbk has a GF Score™ of 67/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Akasha Wira International Tbk's Cyclically Adjusted FCF per Share compare to KO and PEP?
PT Akasha Wira International Tbk's Cyclically Adjusted FCF per Share of Rp269.77 can be compared against companies in the Beverages - Non-Alcoholic industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Beverages - Non-Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - Non-Alcoholic industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on PT Akasha Wira International Tbk and its competitors. PT Akasha Wira International Tbk's current Cyclically Adjusted FCF per Share is Rp269.77. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Akasha Wira International Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Akasha Wira International Tbk (ISX:ADES) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp20,218.38, compared to a current price of Rp34,925.00 — trading 72.7% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp269.77. PT Akasha Wira International Tbk's overall GF Score™ is 67/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For PT Akasha Wira International Tbk (ISX:ADES), the current Cyclically Adjusted FCF per Share is Rp269.77 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is PT Akasha Wira International Tbk (ISX:ADES) Overvalued in 2026?

Based on GuruFocus' analysis, PT Akasha Wira International Tbk stock appears to be overvalued. The current stock price of Rp34,925.00 is trading 72.7% above its estimated GF Value™ of Rp20,218.38. GuruFocus considers PT Akasha Wira International Tbk to be Significantly Overvalued.

Key valuation signals for ISX:ADES:

  • Cyclically Adjusted FCF per Share: Rp269.77
  • GF Value™: Rp20,218.38 vs. price of Rp34,925.00 (72.7% above fair value)
  • GF Score™: 67/100 with 5 warning signs

No single metric tells the full story. See the ISX:ADES stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PT Akasha Wira International Tbk Business Description

Address Jalan TB Simatupang Kav. 89, RT 01 RW 02, Kelurahan Tanjung Barat, Kecamatan Jagakarsa, South Jakarta, Jakarta, IDN, 12530
PT Akasha Wira International Tbk is an Indonesia-based consumer products company engaged in the production and distribution of bottled drinking water, food and beverage products, and cosmetics. The company operates through two business segments: the Food and Beverages segment and the Cosmetic segment. The Food and Beverages segment is involved in the production and sale of bottled drinking water under the Nestle Pure Life and Vica Royal brands, flavored milk drinks, carbonated beverages, snack products, confectionery products, and ready-to-eat food products, including Korean-inspired products marketed under the Wonhae, FitmeUp, and Mujigae brands. The Cosmetic segment is engaged in the manufacturing and trading of cosmetic products. The company operates in Indonesia and foreign markets.
67GF Score

Get the complete analysis for ISX:ADES

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp34,925.00
Price
Rp20,218.38
GF Value