PT Sumber Alfaria Trijaya Tbk (ISX:AMRT) Cyclically Adjusted FCF per Share: Rp82.77 (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:AMRT PT Sumber Alfaria Trijaya Tbk ISX:AMRT
80 GF Score
Price Rp1,400.00
GF Value Rp3,316.97
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is PT Sumber Alfaria Trijaya Tbk Cyclically Adjusted FCF per Share?

PT Sumber Alfaria Trijaya Tbk ISX:AMRT 80 Cyclically Adjusted FCF per Share is Rp82.77 as of Mar. 2026. GuruFocus rates ISX:AMRT with a GF Score™ of 80/100 and a GF Value™ of Rp3,316.97 (Significantly Undervalued). The stock has 1 warning sign 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 Sumber Alfaria Trijaya Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp51.714. 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 Rp82.77 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Sumber Alfaria Trijaya Tbk's average Cyclically Adjusted FCF Growth Rate was 2.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 9.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 12.20% 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 Sumber Alfaria Trijaya Tbk was 15.00% per year. The lowest was 9.40% per year. And the median was 13.10% per year.

As of today (2026-07-15), PT Sumber Alfaria Trijaya Tbk's current stock price is Rp1400.00. PT Sumber Alfaria Trijaya Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp82.77. PT Sumber Alfaria Trijaya Tbk's Cyclically Adjusted Price-to-FCF of today is 16.91.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Sumber Alfaria Trijaya Tbk was 54.07. The lowest was 13.89. And the median was 32.54.


PT Sumber Alfaria Trijaya Tbk  (ISX:AMRT) 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 Sumber Alfaria Trijaya Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1400.00/82.77
=16.91

* 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 Sumber Alfaria Trijaya Tbk was 54.07. The lowest was 13.89. And the median was 32.54.


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 Sumber Alfaria Trijaya Tbk Cyclically Adjusted FCF per Share Related Terms


PT Sumber Alfaria Trijaya Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Sumber Alfaria Trijaya 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 Sumber Alfaria Trijaya Tbk Cyclically Adjusted FCF per Share Chart

PT Sumber Alfaria Trijaya 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 48.46 58.45 65.05 73.64 76.60

PT Sumber Alfaria Trijaya 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 80.73 78.51 75.62 76.60 82.77

ISX:AMRT vs KR, SFM: Cyclically Adjusted FCF per Share Comparison

For the Grocery Stores subindustry, PT Sumber Alfaria Trijaya 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 Sumber Alfaria Trijaya Tbk Cyclically Adjusted Price-to-FCF vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, PT Sumber Alfaria Trijaya Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Sumber Alfaria Trijaya Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:AMRT
80GF Score
PT Sumber Alfaria Trijaya Tbk ISX:AMRT
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Sumber Alfaria Trijaya 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 Sumber Alfaria Trijaya 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)
=51.714/136.5387*136.5387
=51.714

Current CPI (Mar. 2026) = 136.5387.

PT Sumber Alfaria Trijaya Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -12.906 103.212 -17.073
201609 1.140 104.142 1.495
201612 11.449 105.222 14.857
201703 -3.513 106.476 -4.505
201706 19.295 107.722 24.457
201709 -10.440 108.020 -13.196
201712 35.349 109.017 44.273
201803 11.801 110.097 14.635
201806 45.321 111.085 55.706
201809 25.540 111.135 31.378
201812 43.817 112.430 53.213
201903 -2.749 112.829 -3.327
201906 17.703 114.730 21.068
201909 54.308 114.905 64.533
201912 30.794 115.486 36.408
202003 19.991 116.252 23.479
202006 -50.816 116.630 -59.490
202009 77.036 116.397 90.367
202012 25.827 117.318 30.058
202103 3.419 117.840 3.962
202106 12.922 118.184 14.929
202109 29.277 118.262 33.802
202112 26.584 119.516 30.370
202203 -2.709 120.948 -3.058
202206 -10.758 123.322 -11.911
202209 31.582 125.298 34.415
202212 55.135 126.098 59.700
202303 -26.776 126.953 -28.798
202306 33.733 127.663 36.078
202309 4.942 128.151 5.265
202312 43.168 129.395 45.551
202403 -6.209 130.607 -6.491
202406 11.911 130.792 12.434
202409 46.990 130.361 49.217
202412 24.955 131.432 25.925
202503 57.639 131.948 59.644
202506 -22.410 133.241 -22.965
202509 -6.416 133.819 -6.546
202512 35.755 135.271 36.090
202603 51.714 136.539 51.714

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 Rp82.77 mean?
PT Sumber Alfaria Trijaya Tbk (ISX:AMRT) has a Cyclically Adjusted FCF per Share of Rp82.77 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 Sumber Alfaria Trijaya Tbk and its competitors.
Is PT Sumber Alfaria Trijaya Tbk's Cyclically Adjusted FCF per Share too high?
PT Sumber Alfaria Trijaya Tbk's current Cyclically Adjusted FCF per Share is Rp82.77. Overall, PT Sumber Alfaria Trijaya Tbk has a GF Score™ of 80/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Sumber Alfaria Trijaya Tbk's Cyclically Adjusted FCF per Share compare to KR and SFM?
PT Sumber Alfaria Trijaya Tbk's Cyclically Adjusted FCF per Share of Rp82.77 can be compared against companies in the Retail - Defensive 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 Retail - Defensive company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Defensive 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 Sumber Alfaria Trijaya Tbk and its competitors. PT Sumber Alfaria Trijaya Tbk's current Cyclically Adjusted FCF per Share is Rp82.77. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Sumber Alfaria Trijaya Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Sumber Alfaria Trijaya Tbk (ISX:AMRT) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp3,316.97, compared to a current price of Rp1,400.00 — trading 57.8% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp82.77. PT Sumber Alfaria Trijaya Tbk's overall GF Score™ is 80/100 with 1 warning sign 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 Sumber Alfaria Trijaya Tbk (ISX:AMRT), the current Cyclically Adjusted FCF per Share is Rp82.77 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 Sumber Alfaria Trijaya Tbk (ISX:AMRT) Overvalued in 2026?

Based on GuruFocus' analysis, PT Sumber Alfaria Trijaya Tbk stock appears to be undervalued. The current stock price of Rp1,400.00 is trading 57.8% below its estimated GF Value™ of Rp3,316.97. GuruFocus considers PT Sumber Alfaria Trijaya Tbk to be Significantly Undervalued.

Key valuation signals for ISX:AMRT:

  • Cyclically Adjusted FCF per Share: Rp82.77
  • GF Value™: Rp3,316.97 vs. price of Rp1,400.00 (57.8% below fair value)
  • GF Score™: 80/100 with 1 warning sign

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


PT Sumber Alfaria Trijaya Tbk Business Description

Address Jalan Jalur Sutera Barat Kav. 9, Alfa Tower, Alam Sutera, Prov. Banten, Tangerang, IDN, 15143
PT Sumber Alfaria Trijaya Tbk operates in the retail trading sector through minimarket and supermarket formats, including franchise services, focusing on the sale of daily essential goods supported by logistics and distribution networks. The Company and its Subsidiaries generate revenue mainly from merchandise sales, along with other income such as promotional participation and franchise activities, and also provide services including bill payments, e-vouchers, e-ticketing, and financial and digital transaction services. It operates across Indonesia through its store network and distribution infrastructure located in regions such as Sumatra, Java, Bali, and Nusa Tenggara, with store locations in residential areas, apartments, hotels, airports, seaports, terminals, and railway stations.
80GF Score

Get the complete analysis for ISX:AMRT

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

Rp1,400.00
Price
Rp3,316.97
GF Value