PT Bukit Darmo Property Tbk (ISX:BKDP) Cyclically Adjusted FCF per Share: Rp-1.42 (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:BKDP PT Bukit Darmo Property Tbk ISX:BKDP
45 GF Score
Price Rp151.00
GF Value Rp66.39
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Bukit Darmo Property Tbk Cyclically Adjusted FCF per Share?

PT Bukit Darmo Property Tbk ISX:BKDP -3.21% 45 Cyclically Adjusted FCF per Share is Rp-1.42 as of Mar. 2026. GuruFocus rates ISX:BKDP with a GF Score™ of 45/100 and a GF Value™ of Rp66.39 (Significantly Overvalued). 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 Bukit Darmo Property Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp0.002. 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-1.42 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -58.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -24.20% 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 Bukit Darmo Property Tbk was 19.70% per year. The lowest was -58.70% per year. And the median was -5.90% per year.

As of today (2026-07-18), PT Bukit Darmo Property Tbk's current stock price is Rp151.00. PT Bukit Darmo Property Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp-1.42. PT Bukit Darmo Property Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Bukit Darmo Property Tbk  (ISX:BKDP) 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 Bukit Darmo Property Tbk Cyclically Adjusted FCF per Share Related Terms


PT Bukit Darmo Property Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Bukit Darmo Property 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 Bukit Darmo Property Tbk Cyclically Adjusted FCF per Share Chart

PT Bukit Darmo Property 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 -0.69 -0.33 -0.14 -0.82 -1.32

PT Bukit Darmo Property 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 -1.03 -1.11 -1.08 -1.32 -1.42

ISX:BKDP vs CBRE, BEKE, JLL: Cyclically Adjusted FCF per Share Comparison

For the Real Estate Services subindustry, PT Bukit Darmo Property 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 Bukit Darmo Property Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

* The bar in red indicates where PT Bukit Darmo Property Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:BKDP
45GF Score
PT Bukit Darmo Property Tbk ISX:BKDP
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Bukit Darmo Property 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 Bukit Darmo Property 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)
=0.002/136.5387*136.5387
=0.002

Current CPI (Mar. 2026) = 136.5387.

PT Bukit Darmo Property Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.323 103.212 -0.427
201609 0.249 104.142 0.326
201612 -0.691 105.222 -0.897
201703 -0.002 106.476 -0.003
201706 0.394 107.722 0.499
201709 -0.145 108.020 -0.183
201712 3.617 109.017 4.530
201803 -0.257 110.097 -0.319
201806 -0.033 111.085 -0.041
201809 0.075 111.135 0.092
201812 0.077 112.430 0.094
201903 -0.119 112.829 -0.144
201906 -0.203 114.730 -0.242
201909 0.624 114.905 0.741
201912 1.485 115.486 1.756
202003 -0.369 116.252 -0.433
202006 -0.449 116.630 -0.526
202009 -0.452 116.397 -0.530
202012 -1.362 117.318 -1.585
202103 -1.068 117.840 -1.237
202106 -0.630 118.184 -0.728
202109 -0.594 118.262 -0.686
202112 -2.160 119.516 -2.468
202203 1.021 120.948 1.153
202206 -0.777 123.322 -0.860
202209 -0.663 125.298 -0.722
202212 -3.366 126.098 -3.645
202303 -0.226 126.953 -0.243
202306 -0.310 127.663 -0.332
202309 -0.722 128.151 -0.769
202312 -0.769 129.395 -0.811
202403 -0.262 130.607 -0.274
202406 -1.258 130.792 -1.313
202409 0.192 130.361 0.201
202412 -0.661 131.432 -0.687
202503 -0.464 131.948 -0.480
202506 -0.860 133.241 -0.881
202509 -0.058 133.819 -0.059
202512 -2.027 135.271 -2.046
202603 0.002 136.539 0.002

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-1.42 mean?
PT Bukit Darmo Property Tbk (ISX:BKDP) has a Cyclically Adjusted FCF per Share of Rp-1.42 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 Bukit Darmo Property Tbk and its competitors.
Is PT Bukit Darmo Property Tbk's Cyclically Adjusted FCF per Share too high?
PT Bukit Darmo Property Tbk's current Cyclically Adjusted FCF per Share is Rp-1.42. Overall, PT Bukit Darmo Property Tbk has a GF Score™ of 45/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Bukit Darmo Property Tbk's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
PT Bukit Darmo Property Tbk's Cyclically Adjusted FCF per Share of Rp-1.42 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 Bukit Darmo Property Tbk and its competitors. PT Bukit Darmo Property Tbk's current Cyclically Adjusted FCF per Share is Rp-1.42. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Bukit Darmo Property Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Bukit Darmo Property Tbk (ISX:BKDP) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp66.39, compared to a current price of Rp151.00 — trading 127.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-1.42. PT Bukit Darmo Property Tbk's overall GF Score™ is 45/100 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 Bukit Darmo Property Tbk (ISX:BKDP), the current Cyclically Adjusted FCF per Share is Rp-1.42 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 Bukit Darmo Property Tbk (ISX:BKDP) Overvalued in 2026?

Based on GuruFocus' analysis, PT Bukit Darmo Property Tbk stock appears to be overvalued. The current stock price of Rp151.00 is trading 127.4% above its estimated GF Value™ of Rp66.39. GuruFocus considers PT Bukit Darmo Property Tbk to be Significantly Overvalued.

Key valuation signals for ISX:BKDP:

  • Cyclically Adjusted FCF per Share: Rp-1.42
  • GF Value™: Rp66.39 vs. price of Rp151.00 (127.4% above fair value)
  • GF Score™: 45/100 with 4 warning signs

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


PT Bukit Darmo Property Tbk Business Description

Address Jalan Tanah Abang III No. 6, Petojo Selatan - Gambir, Jakarta, IDN, 10160
PT Bukit Darmo Property Tbk is a real estate development company. It is engaged in construction, the sale of condominiums, and land development. The company is involved in the operation of mixed-use development, which consists of The Adhiwangsa Golf Residence, Suite Hotel, and Serviced Residence, and a retail mall, namely Lenmarc Mall. It operates in the following segments, namely Real estate/ Shopping mall, Construction, and Marketing services. Geographically, all the operations function through the region of Indonesia, which is also the revenue generation region for the company. The company generates all of its revenue from Real estate/Shopping mall.
45GF Score

Get the complete analysis for ISX:BKDP

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

Rp151.00
Price
Rp66.39
GF Value