PT Adhi Karya (Persero) Tbk (ISX:ADHI) Cyclically Adjusted FCF per Share: Rp-87.79 (As of Jun. 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:ADHI PT Adhi Karya (Persero) Tbk ISX:ADHI
60 GF Score
Price Rp143.00
GF Value Rp172.20
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is PT Adhi Karya (Persero) Tbk Cyclically Adjusted FCF per Share?

PT Adhi Karya (Persero) Tbk ISX:ADHI 60 Cyclically Adjusted FCF per Share is Rp-87.79 as of Jun. 2026. GuruFocus rates ISX:ADHI with a GF Score™ of 60/100 and a GF Value™ of Rp172.20 (Modestly Undervalued). 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 Adhi Karya (Persero) Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp13.911. 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 Rp-87.79 for the trailing ten years ended in Jun. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 12.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 1.80% 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 Adhi Karya (Persero) Tbk was 12.40% per year. The lowest was -16.60% per year. And the median was 0.05% per year.

As of today (2026-08-17), PT Adhi Karya (Persero) Tbk's current stock price is Rp143.00. PT Adhi Karya (Persero) Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp-87.79. PT Adhi Karya (Persero) Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Adhi Karya (Persero) Tbk  (ISX:ADHI) 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.


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 Adhi Karya (Persero) Tbk Cyclically Adjusted FCF per Share Related Terms


PT Adhi Karya (Persero) Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Adhi Karya (Persero) 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 Adhi Karya (Persero) Tbk Cyclically Adjusted FCF per Share Chart

PT Adhi Karya (Persero) 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 -175.93 -209.84 -268.70 -178.03 -141.29

PT Adhi Karya (Persero) Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -139.84 -130.41 -141.29 -123.78 -87.79

ISX:ADHI vs PWR, FIX, EME: Cyclically Adjusted FCF per Share Comparison

For the Engineering & Construction subindustry, PT Adhi Karya (Persero) 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 Adhi Karya (Persero) Tbk Cyclically Adjusted Price-to-FCF vs Construction Industry

For the Construction industry and Industrials sector, PT Adhi Karya (Persero) Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Adhi Karya (Persero) Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:ADHI
60GF Score
PT Adhi Karya (Persero) Tbk ISX:ADHI
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Adhi Karya (Persero) 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 Adhi Karya (Persero) Tbk's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=13.911/137.6954*137.6954
=13.911

Current CPI (Jun. 2026) = 137.6954.

PT Adhi Karya (Persero) Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -87.355 104.142 -115.499
201612 1.155 105.222 1.511
201703 -258.403 106.476 -334.169
201706 -316.796 107.722 -404.946
201709 -208.868 108.020 -266.248
201712 -83.730 109.017 -105.756
201803 501.649 110.097 627.402
201806 -615.179 111.085 -762.547
201809 -462.654 111.135 -573.227
201812 677.612 112.430 829.886
201903 -226.725 112.829 -276.694
201906 -401.811 114.730 -482.240
201909 -285.447 114.905 -342.064
201912 721.382 115.486 860.114
202003 -355.725 116.252 -421.340
202006 -110.730 116.630 -130.730
202009 600.926 116.397 710.886
202012 116.528 117.318 136.768
202103 -393.677 117.840 -460.010
202106 -251.334 118.184 -292.828
202109 201.332 118.262 234.416
202112 741.802 119.516 854.636
202203 -475.202 120.948 -541.001
202206 108.591 123.322 121.247
202209 -171.145 125.298 -188.078
202212 381.615 126.098 416.714
202303 -449.820 126.953 -487.884
202306 59.436 127.663 64.107
202309 -35.828 128.151 -38.496
202312 160.074 129.395 170.343
202403 210.279 130.607 221.691
202406 -83.152 130.792 -87.541
202409 -25.373 130.361 -26.801
202412 67.554 131.432 70.774
202503 -28.768 131.948 -30.021
202506 6.419 133.241 6.634
202509 58.980 133.819 60.689
202512 189.485 135.271 192.881
202603 -103.470 136.539 -104.347
202606 13.911 137.695 13.911

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 Rp-87.79 mean?
PT Adhi Karya (Persero) Tbk (ISX:ADHI) has a Cyclically Adjusted FCF per Share of Rp-87.79 as of Jun. 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 Adhi Karya (Persero) Tbk and its competitors.
Is PT Adhi Karya (Persero) Tbk's Cyclically Adjusted FCF per Share too high?
PT Adhi Karya (Persero) Tbk's current Cyclically Adjusted FCF per Share is Rp-87.79. Overall, PT Adhi Karya (Persero) Tbk has a GF Score™ of 60/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Adhi Karya (Persero) Tbk's Cyclically Adjusted FCF per Share compare to PWR and FIX?
PT Adhi Karya (Persero) Tbk's Cyclically Adjusted FCF per Share of Rp-87.79 can be compared against companies in the Construction 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 Construction company?
A good Cyclically Adjusted FCF per Share depends on the Construction 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 Adhi Karya (Persero) Tbk and its competitors. PT Adhi Karya (Persero) Tbk's current Cyclically Adjusted FCF per Share is Rp-87.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Adhi Karya (Persero) Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Adhi Karya (Persero) Tbk (ISX:ADHI) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp172.20, compared to a current price of Rp143.00 — trading 17% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-87.79. PT Adhi Karya (Persero) Tbk's overall GF Score™ is 60/100 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 Adhi Karya (Persero) Tbk (ISX:ADHI), the current Cyclically Adjusted FCF per Share is Rp-87.79 as of Jun. 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 Adhi Karya (Persero) Tbk (ISX:ADHI) Overvalued in 2026?

Based on GuruFocus' analysis, PT Adhi Karya (Persero) Tbk stock appears to be undervalued. The current stock price of Rp143.00 is trading 17% below its estimated GF Value™ of Rp172.20. GuruFocus considers PT Adhi Karya (Persero) Tbk to be Modestly Undervalued.

Key valuation signals for ISX:ADHI:

  • Cyclically Adjusted FCF per Share: Rp-87.79
  • GF Value™: Rp172.20 vs. price of Rp143.00 (17% below fair value)
  • GF Score™: 60/100 with 5 warning signs

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


PT Adhi Karya (Persero) Tbk Business Description

Other Exchanges KM6:Germany
Address Jalan Raya Pasar Minggu Km. 18, Harmonis Building, Jakata, IDN, 12510
PT Adhi Karya (Persero) Tbk is an Indonesia-based company that provides construction services. The company operates through segments namely the Engineering and Infrastructure segment, Property and Hospitality, Manufacturing, Investments and Concessions. The company generates majority of its revenue from the Engineering and Infrastructure segment.
60GF Score

Get the complete analysis for ISX:ADHI

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

Rp143.00
Price
Rp172.20
GF Value