PT Sentul City Tbk (ISX:BKSL) Cyclically Adjusted FCF per Share: Rp-10.74 (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:BKSL PT Sentul City Tbk ISX:BKSL
51 GF Score
Price Rp67.00
GF Value Rp156.54
Valuation Possible Value Trap
! 7 Warning Signs
View Full Analysis

What is PT Sentul City Tbk Cyclically Adjusted FCF per Share?

PT Sentul City Tbk ISX:BKSL +3.08% 51 Cyclically Adjusted FCF per Share is Rp-10.74 as of Mar. 2026. GuruFocus rates ISX:BKSL with a GF Score™ of 51/100 and a GF Value™ of Rp156.54 (Possible Value Trap). The stock has 7 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 Sentul City Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-1.003. 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-10.74 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -2.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -6.20% 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 Sentul City Tbk was -2.80% per year. The lowest was -14.90% per year. And the median was -9.00% per year.

As of today (2026-07-19), PT Sentul City Tbk's current stock price is Rp67.00. PT Sentul City Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp-10.74. PT Sentul City Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Sentul City Tbk  (ISX:BKSL) 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 Sentul City Tbk Cyclically Adjusted FCF per Share Related Terms


PT Sentul City Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Sentul City 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 Sentul City Tbk Cyclically Adjusted FCF per Share Chart

PT Sentul City 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 -7.42 -9.77 -11.70 -11.27 -10.61

PT Sentul City 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 -11.53 -11.20 -10.74 -10.61 -10.74

PT Sentul City Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Development subindustry, PT Sentul City 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 Sentul City Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

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


ISX:BKSL
51GF Score
PT Sentul City Tbk ISX:BKSL
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Sentul City 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 Sentul City 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)
=-1.003/136.5387*136.5387
=-1.003

Current CPI (Mar. 2026) = 136.5387.

PT Sentul City Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.295 103.212 0.390
201609 -1.759 104.142 -2.306
201612 -11.029 105.222 -14.312
201703 -1.507 106.476 -1.932
201706 -5.966 107.722 -7.562
201709 0.976 108.020 1.234
201712 7.393 109.017 9.259
201803 -7.273 110.097 -9.020
201806 -3.889 111.085 -4.780
201809 -5.823 111.135 -7.154
201812 2.386 112.430 2.898
201903 -0.411 112.829 -0.497
201906 3.604 114.730 4.289
201909 -9.753 114.905 -11.589
201912 -2.450 115.486 -2.897
202003 -22.674 116.252 -26.631
202006 -0.353 116.630 -0.413
202009 0.038 116.397 0.045
202012 -1.907 117.318 -2.219
202103 3.953 117.840 4.580
202106 1.239 118.184 1.431
202109 -2.975 118.262 -3.435
202112 -5.207 119.516 -5.949
202203 -1.494 120.948 -1.687
202206 0.666 123.322 0.737
202209 -4.972 125.298 -5.418
202212 1.630 126.098 1.765
202303 -31.729 126.953 -34.125
202306 0.084 127.663 0.090
202309 0.220 128.151 0.234
202312 2.756 129.395 2.908
202403 -0.552 130.607 -0.577
202406 -1.134 130.792 -1.184
202409 2.464 130.361 2.581
202412 1.132 131.432 1.176
202503 0.759 131.948 0.785
202506 -0.958 133.241 -0.982
202509 1.159 133.819 1.183
202512 2.697 135.271 2.722
202603 -1.003 136.539 -1.003

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-10.74 mean?
PT Sentul City Tbk (ISX:BKSL) has a Cyclically Adjusted FCF per Share of Rp-10.74 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 Sentul City Tbk and its competitors.
Is PT Sentul City Tbk's Cyclically Adjusted FCF per Share too high?
PT Sentul City Tbk's current Cyclically Adjusted FCF per Share is Rp-10.74. Overall, PT Sentul City Tbk has a GF Score™ of 51/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does PT Sentul City Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Sentul City Tbk's Cyclically Adjusted FCF per Share of Rp-10.74 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 Sentul City Tbk and its competitors. PT Sentul City Tbk's current Cyclically Adjusted FCF per Share is Rp-10.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Sentul City Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Sentul City Tbk (ISX:BKSL) is currently considered Possible Value Trap. The stock's GF Value™ is Rp156.54, compared to a current price of Rp67.00 — trading 57.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-10.74. PT Sentul City Tbk's overall GF Score™ is 51/100 with 7 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 Sentul City Tbk (ISX:BKSL), the current Cyclically Adjusted FCF per Share is Rp-10.74 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 Sentul City Tbk (ISX:BKSL) Overvalued in 2026?

Based on GuruFocus' analysis, PT Sentul City Tbk stock appears to be undervalued. The current stock price of Rp67.00 is trading 57.2% below its estimated GF Value™ of Rp156.54. GuruFocus considers PT Sentul City Tbk to be Possible Value Trap.

Key valuation signals for ISX:BKSL:

  • Cyclically Adjusted FCF per Share: Rp-10.74
  • GF Value™: Rp156.54 vs. price of Rp67.00 (57.2% below fair value)
  • GF Score™: 51/100 with 7 warning signs

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


PT Sentul City Tbk Business Description

Other Exchanges 5S4:Germany
Address Jalan Jend. Sudirman Kav. 60, Lantai 25 & 27, Gedung Menara Sudirman, Jakarta, IDN, 12190
PT Sentul City Tbk engages in the development and management of real estate properties. The company operates through the following business segments: Real Estate and others. The business activities of the company comprise development, which includes planning, implementation, and construction of residential projects, apartments, commercial buildings, offices, and other facilities. The company generates maximum revenue from the real estate segment.
51GF Score

Get the complete analysis for ISX:BKSL

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

Rp67.00
Price
Rp156.54
GF Value