PT Estika Tata Tiara Tbk (ISX:BEEF) Cyclically Adjusted FCF per Share: Rp-20.91 (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:BEEF PT Estika Tata Tiara Tbk ISX:BEEF
82 GF Score
Price Rp264.00
GF Value Rp438.99
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is PT Estika Tata Tiara Tbk Cyclically Adjusted FCF per Share?

PT Estika Tata Tiara Tbk ISX:BEEF +1.54% 82 Cyclically Adjusted FCF per Share is Rp-20.91 as of Mar. 2026. GuruFocus rates ISX:BEEF with a GF Score™ of 82/100 and a GF Value™ of Rp438.99 (Possible Value Trap). The stock has 4 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 Estika Tata Tiara Tbk's adjusted free cash flow per share data for the fiscal year that ended in Dec. 2025 was Rp-77.819. 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-20.91 for the trailing ten years ended in Dec. 2025.

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.

As of today (2026-07-19), PT Estika Tata Tiara Tbk's current stock price is Rp 264.00. PT Estika Tata Tiara Tbk's Cyclically Adjusted FCF per Share for the fiscal year that ended in Dec. 2025 was Rp-20.91. PT Estika Tata Tiara Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Estika Tata Tiara Tbk  (ISX:BEEF) 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 Estika Tata Tiara Tbk Cyclically Adjusted FCF per Share Related Terms


PT Estika Tata Tiara Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Estika Tata Tiara 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 Estika Tata Tiara Tbk Cyclically Adjusted FCF per Share Chart

PT Estika Tata Tiara 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 0.00 0.00 -12.71 -20.91

PT Estika Tata Tiara 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 0.00 0.00 0.00 -20.91 0.00

ISX:BEEF vs KHC, GIS: Cyclically Adjusted FCF per Share Comparison

For the Packaged Foods subindustry, PT Estika Tata Tiara 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 Estika Tata Tiara Tbk Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Estika Tata Tiara Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Estika Tata Tiara Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:BEEF
82GF Score
PT Estika Tata Tiara Tbk ISX:BEEF
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Estika Tata Tiara 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 Estika Tata Tiara Tbk's adjusted Free Cash Flow per Share data for the fiscal year that ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=-77.819/135.2711*135.2711
=-77.819

Current CPI (Dec. 2025) = 135.2711.

PT Estika Tata Tiara Tbk Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201612 27.864 105.222 35.821
201712 -35.039 109.017 -43.477
201812 16.248 112.430 19.549
201912 103.241 115.486 120.928
202012 -96.473 117.318 -111.236
202112 11.846 119.516 13.408
202212 -50.762 126.098 -54.455
202312 4.530 129.395 4.736
202412 -113.222 131.432 -116.530
202512 -77.819 135.271 -77.819

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-20.91 mean?
PT Estika Tata Tiara Tbk (ISX:BEEF) has a Cyclically Adjusted FCF per Share of Rp-20.91 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 Estika Tata Tiara Tbk and its competitors.
Is PT Estika Tata Tiara Tbk's Cyclically Adjusted FCF per Share too high?
PT Estika Tata Tiara Tbk's current Cyclically Adjusted FCF per Share is Rp-20.91. Overall, PT Estika Tata Tiara Tbk has a GF Score™ of 82/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does PT Estika Tata Tiara Tbk's Cyclically Adjusted FCF per Share compare to KHC and GIS?
PT Estika Tata Tiara Tbk's Cyclically Adjusted FCF per Share of Rp-20.91 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods 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 Estika Tata Tiara Tbk and its competitors. PT Estika Tata Tiara Tbk's current Cyclically Adjusted FCF per Share is Rp-20.91. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Estika Tata Tiara Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Estika Tata Tiara Tbk (ISX:BEEF) is currently considered Possible Value Trap. The stock's GF Value™ is Rp438.99, compared to a current price of Rp264.00 — trading 39.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-20.91. PT Estika Tata Tiara Tbk's overall GF Score™ is 82/100 with 4 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 Estika Tata Tiara Tbk (ISX:BEEF), the current Cyclically Adjusted FCF per Share is Rp-20.91 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 Estika Tata Tiara Tbk (ISX:BEEF) Overvalued in 2026?

Based on GuruFocus' analysis, PT Estika Tata Tiara Tbk stock appears to be undervalued. The current stock price of Rp264.00 is trading 39.9% below its estimated GF Value™ of Rp438.99. GuruFocus considers PT Estika Tata Tiara Tbk to be Possible Value Trap.

Key valuation signals for ISX:BEEF:

  • Cyclically Adjusted FCF per Share: Rp-20.91
  • GF Value™: Rp438.99 vs. price of Rp264.00 (39.9% below fair value)
  • GF Score™: 82/100 with 4 warning signs

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


PT Estika Tata Tiara Tbk Business Description

Address Lot 9 Jl. Jend. Sudirman Kav. 52-53, Equity Tower, 22nd Floor Unit A, SCBD South Jakarta DKI, Jakarta, IDN, 12190
PT Estika Tata Tiara Tbk is engaged in meat processing activities. It engages in Slaughtering and packing of non-poultry meat, this group includes operational activities of animal slaughterhouses related to meat cutting, skinning, cleaning, and packing, such as beef, pork, lamb, rabbit, sheep, camel, and other non-poultry fresh meat; Slaughtering and packing of poultry meat, including the management of by-products, such as processing of poultry waste or manure, skinning, feather sorting, and fat cleaning. Its segments include Distribution and Sales and Food processing with majority of revenue deriving from Distribution and Sales segment. It also engages in retail trade through various media for various other goods through orders.
82GF Score

Get the complete analysis for ISX:BEEF

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

Rp264.00
Price
Rp438.99
GF Value