PT Alam Sutera Realty Tbk (ISX:ASRI) Cyclically Adjusted FCF per Share: Rp83.46 (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:ASRI PT Alam Sutera Realty Tbk ISX:ASRI
72 GF Score
Price Rp125.00
GF Value Rp135.58
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is PT Alam Sutera Realty Tbk Cyclically Adjusted FCF per Share?

PT Alam Sutera Realty Tbk ISX:ASRI +0.81% 72 Cyclically Adjusted FCF per Share is Rp83.46 as of Jun. 2026. GuruFocus rates ISX:ASRI with a GF Score™ of 72/100 and a GF Value™ of Rp135.58 (Fairly Valued). 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 Alam Sutera Realty Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp7.791. 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 Rp83.46 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Alam Sutera Realty Tbk's average Cyclically Adjusted FCF Growth Rate was -100.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -0.10% 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 Alam Sutera Realty Tbk was -0.10% per year. The lowest was -2.30% per year. And the median was -1.50% per year.

As of today (2026-08-09), PT Alam Sutera Realty Tbk's current stock price is Rp125.00. PT Alam Sutera Realty Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp83.46. PT Alam Sutera Realty Tbk's Cyclically Adjusted Price-to-FCF of today is 1.50.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Alam Sutera Realty Tbk was 3.60. The lowest was 1.24. And the median was 2.17.


PT Alam Sutera Realty Tbk  (ISX:ASRI) 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 Alam Sutera Realty Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=125.00/83.46
=1.50

* 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 Alam Sutera Realty Tbk was 3.60. The lowest was 1.24. And the median was 2.17.


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 Alam Sutera Realty Tbk Cyclically Adjusted FCF per Share Related Terms


PT Alam Sutera Realty Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Alam Sutera Realty 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 Alam Sutera Realty Tbk Cyclically Adjusted FCF per Share Chart

PT Alam Sutera Realty 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 77.60 80.03 70.65 74.06 79.83

PT Alam Sutera Realty 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 73.04 75.64 79.83 82.01 83.46

PT Alam Sutera Realty Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Development subindustry, PT Alam Sutera Realty 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 Alam Sutera Realty Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Alam Sutera Realty Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Alam Sutera Realty Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:ASRI
72GF Score
PT Alam Sutera Realty Tbk ISX:ASRI
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Alam Sutera Realty 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 Alam Sutera Realty 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)
=7.791/137.6954*137.6954
=7.791

Current CPI (Jun. 2026) = 137.6954.

PT Alam Sutera Realty Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 66.483 104.142 87.903
201612 19.193 105.222 25.116
201703 11.471 106.476 14.834
201706 32.091 107.722 41.020
201709 14.966 108.020 19.077
201712 29.763 109.017 37.593
201803 26.552 110.097 33.208
201806 20.568 111.085 25.495
201809 11.497 111.135 14.245
201812 3.499 112.430 4.285
201903 8.676 112.829 10.588
201906 20.610 114.730 24.735
201909 19.923 114.905 23.875
201912 35.217 115.486 41.990
202003 1.601 116.252 1.896
202006 6.379 116.630 7.531
202009 8.097 116.397 9.579
202012 0.321 117.318 0.377
202103 9.988 117.840 11.671
202106 18.669 118.184 21.751
202109 22.874 118.262 26.633
202112 30.063 119.516 34.636
202203 22.946 120.948 26.123
202206 20.453 123.322 22.837
202209 18.349 125.298 20.164
202212 61.970 126.098 67.670
202303 10.622 126.953 11.521
202306 18.582 127.663 20.042
202309 11.166 128.151 11.998
202312 7.931 129.395 8.440
202403 -4.045 130.607 -4.265
202406 17.657 130.792 18.589
202409 9.967 130.361 10.528
202412 32.748 131.432 34.309
202503 5.287 131.948 5.517
202506 18.395 133.241 19.010
202509 8.044 133.819 8.277
202512 32.423 135.271 33.004
202603 -4.984 136.539 -5.026
202606 7.791 137.695 7.791

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 Rp83.46 mean?
PT Alam Sutera Realty Tbk (ISX:ASRI) has a Cyclically Adjusted FCF per Share of Rp83.46 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 Alam Sutera Realty Tbk and its competitors.
Is PT Alam Sutera Realty Tbk's Cyclically Adjusted FCF per Share too high?
PT Alam Sutera Realty Tbk's current Cyclically Adjusted FCF per Share is Rp83.46. Overall, PT Alam Sutera Realty Tbk has a GF Score™ of 72/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Alam Sutera Realty Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Alam Sutera Realty Tbk's Cyclically Adjusted FCF per Share of Rp83.46 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Alam Sutera Realty Tbk and its competitors. PT Alam Sutera Realty Tbk's current Cyclically Adjusted FCF per Share is Rp83.46. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Alam Sutera Realty Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Alam Sutera Realty Tbk (ISX:ASRI) is currently considered Fairly Valued. The stock's GF Value™ is Rp135.58, compared to a current price of Rp125.00 — trading 7.8% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp83.46. PT Alam Sutera Realty Tbk's overall GF Score™ is 72/100 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 Alam Sutera Realty Tbk (ISX:ASRI), the current Cyclically Adjusted FCF per Share is Rp83.46 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 Alam Sutera Realty Tbk (ISX:ASRI) Overvalued in 2026?

Based on GuruFocus' analysis, PT Alam Sutera Realty Tbk stock appears to be undervalued. The current stock price of Rp125.00 is trading 7.8% below its estimated GF Value™ of Rp135.58. GuruFocus considers PT Alam Sutera Realty Tbk to be Fairly Valued.

Key valuation signals for ISX:ASRI:

  • Cyclically Adjusted FCF per Share: Rp83.46
  • GF Value™: Rp135.58 vs. price of Rp125.00 (7.8% below fair value)
  • GF Score™: 72/100 with 5 warning signs

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


PT Alam Sutera Realty Tbk Business Description

Address Jalan Jend. Gatot Subroto, Kav. 22, Wisma Argo Manunggal, 18 Floor, Karet Semanggi, Setiabudi District, South Jakarta, Jakarta, IDN, 12930
PT Alam Sutera Realty Tbk is an Indonesia-based company engaged in the development and management of the housing business. The company is also involved in the business of landed houses, commercial areas, apartments, office buildings, industrial areas, shopping centers, and recreational areas. The company operates through the following segments: Property developer; Investment properties; Tourism, and Others. The company generates maximum revenue from the Property developer segment.
72GF Score

Get the complete analysis for ISX:ASRI

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

Rp125.00
Price
Rp135.58
GF Value