PT Graha Layar Prima Tbk (ISX:BLTZ) Cyclically Adjusted FCF per Share: Rp-63.79 (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:BLTZ PT Graha Layar Prima Tbk ISX:BLTZ
69 GF Score
Price Rp2,540.00
GF Value Rp2,303.06
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is PT Graha Layar Prima Tbk Cyclically Adjusted FCF per Share?

PT Graha Layar Prima Tbk ISX:BLTZ 69 Cyclically Adjusted FCF per Share is Rp-63.79 as of Mar. 2026. GuruFocus rates ISX:BLTZ with a GF Score™ of 69/100 and a GF Value™ of Rp2,303.06 (Fairly Valued). The stock has 3 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 Graha Layar Prima Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp9.614. 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-63.79 for the trailing ten years ended in Mar. 2026.

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 (2026-08-04), PT Graha Layar Prima Tbk's current stock price is Rp2540.00. PT Graha Layar Prima Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp-63.79. PT Graha Layar Prima Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Graha Layar Prima Tbk  (ISX:BLTZ) 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 Graha Layar Prima Tbk Cyclically Adjusted FCF per Share Related Terms


PT Graha Layar Prima Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Graha Layar Prima 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 Graha Layar Prima Tbk Cyclically Adjusted FCF per Share Chart

PT Graha Layar Prima 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 -198.77 -162.26 -74.49

PT Graha Layar Prima 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 -151.26 -131.47 -108.87 -74.49 -63.79

ISX:BLTZ vs NFLX, DIS, WBD: Cyclically Adjusted FCF per Share Comparison

For the Entertainment subindustry, PT Graha Layar Prima 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 Graha Layar Prima Tbk Cyclically Adjusted Price-to-FCF vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, PT Graha Layar Prima Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:BLTZ
69GF Score
PT Graha Layar Prima Tbk ISX:BLTZ
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Graha Layar Prima 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 Graha Layar Prima 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)
=9.614/136.5387*136.5387
=9.614

Current CPI (Mar. 2026) = 136.5387.

PT Graha Layar Prima Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -68.952 103.212 -91.216
201609 -38.459 104.142 -50.423
201612 -219.891 105.222 -285.336
201703 -74.716 106.476 -95.812
201706 -84.229 107.722 -106.762
201709 -98.002 108.020 -123.875
201712 -108.335 109.017 -135.685
201803 -100.031 110.097 -124.056
201806 -44.294 111.085 -54.444
201809 -36.148 111.135 -44.411
201812 -6.923 112.430 -8.408
201903 -76.243 112.829 -92.265
201906 0.000 114.730 0.000
201909 -13.884 114.905 -16.498
201912 17.002 115.486 20.101
202003 -37.238 116.252 -43.736
202006 -82.675 116.630 -96.788
202009 -83.013 116.397 -97.378
202012 -40.638 117.318 -47.296
202103 -46.886 117.840 -54.326
202106 -25.796 118.184 -29.802
202109 -52.967 118.262 -61.153
202112 68.783 119.516 78.580
202203 -11.607 120.948 -13.103
202206 134.887 123.322 149.343
202209 94.210 125.298 102.661
202212 36.173 126.098 39.168
202303 8.844 126.953 9.512
202306 43.242 127.663 46.248
202309 48.326 128.151 51.489
202312 37.594 129.395 39.670
202403 71.763 130.607 75.022
202406 142.710 130.792 148.981
202409 10.631 130.361 11.135
202412 -9.570 131.432 -9.942
202503 -28.368 131.948 -29.355
202506 107.568 133.241 110.231
202509 74.150 133.819 75.657
202512 121.589 135.271 122.728
202603 9.614 136.539 9.614

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-63.79 mean?
PT Graha Layar Prima Tbk (ISX:BLTZ) has a Cyclically Adjusted FCF per Share of Rp-63.79 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 Graha Layar Prima Tbk and its competitors.
Is PT Graha Layar Prima Tbk's Cyclically Adjusted FCF per Share too high?
PT Graha Layar Prima Tbk's current Cyclically Adjusted FCF per Share is Rp-63.79. Overall, PT Graha Layar Prima Tbk has a GF Score™ of 69/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Graha Layar Prima Tbk's Cyclically Adjusted FCF per Share compare to NFLX and DIS?
PT Graha Layar Prima Tbk's Cyclically Adjusted FCF per Share of Rp-63.79 can be compared against companies in the Media - Diversified 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 Media - Diversified company?
A good Cyclically Adjusted FCF per Share depends on the Media - Diversified 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 Graha Layar Prima Tbk and its competitors. PT Graha Layar Prima Tbk's current Cyclically Adjusted FCF per Share is Rp-63.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Graha Layar Prima Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Graha Layar Prima Tbk (ISX:BLTZ) is currently considered Fairly Valued. The stock's GF Value™ is Rp2,303.06, compared to a current price of Rp2,540.00 — trading 10.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-63.79. PT Graha Layar Prima Tbk's overall GF Score™ is 69/100 with 3 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 Graha Layar Prima Tbk (ISX:BLTZ), the current Cyclically Adjusted FCF per Share is Rp-63.79 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 Graha Layar Prima Tbk (ISX:BLTZ) Overvalued in 2026?

Based on GuruFocus' analysis, PT Graha Layar Prima Tbk stock appears to be overvalued. The current stock price of Rp2,540.00 is trading 10.3% above its estimated GF Value™ of Rp2,303.06. GuruFocus considers PT Graha Layar Prima Tbk to be Fairly Valued.

Key valuation signals for ISX:BLTZ:

  • Cyclically Adjusted FCF per Share: Rp-63.79
  • GF Value™: Rp2,303.06 vs. price of Rp2,540.00 (10.3% above fair value)
  • GF Score™: 69/100 with 3 warning signs

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


PT Graha Layar Prima Tbk Business Description

Address Jalan Jend Sudirman Kav. 48A, Gedung AIA Central Building, 26th Floor, Kel. Karet Semanggi, Kec. Setiabudi, Jakarta Selatan, Jakarta, IDN, 12930
PT Graha Layar Prima Tbk engages in the cinema industry and the provision of food and beverages. It operates through two segments: cinema and movie distribution & cinema licensor. The company offers a range of movies, including Hollywood movies, Indonesian movies, independent movies, and Hindi movies. It also offers other entertainment and services within its movie theater compounds, such as restaurants, cafes, live music performances, pool tables, and karaoke. The company derives a majority of its revenue from the Cinema segment. The cinema segment generates revenue from ticket sales in all owned cinemas, sales of food and beverages in cinemas, and also rental of auditoriums for various other activities.
69GF Score

Get the complete analysis for ISX:BLTZ

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

Rp2,540.00
Price
Rp2,303.06
GF Value