PT Bank Mandiri (Persero) Tbk (ISX:BMRI) Cyclically Adjusted FCF per Share: Rp327.42 (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:BMRI PT Bank Mandiri (Persero) Tbk ISX:BMRI
75 GF Score
Price Rp4,090.00
GF Value Rp6,002.83
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is PT Bank Mandiri (Persero) Tbk Cyclically Adjusted FCF per Share?

PT Bank Mandiri (Persero) Tbk ISX:BMRI -0.24% 75 Cyclically Adjusted FCF per Share is Rp327.42 as of Jun. 2026. GuruFocus rates ISX:BMRI with a GF Score™ of 75/100 and a GF Value™ of Rp6,002.83 (Significantly Undervalued). 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 Bank Mandiri (Persero) Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp-185.896. 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 Rp327.42 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Bank Mandiri (Persero) 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 0.30% 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 Bank Mandiri (Persero) Tbk was 48.60% per year. The lowest was -10.30% per year. And the median was 7.95% per year.

As of today (2026-07-29), PT Bank Mandiri (Persero) Tbk's current stock price is Rp4090.00. PT Bank Mandiri (Persero) Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp327.42. PT Bank Mandiri (Persero) Tbk's Cyclically Adjusted Price-to-FCF of today is 12.49.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Bank Mandiri (Persero) Tbk was 32.95. The lowest was 8.86. And the median was 14.35.


PT Bank Mandiri (Persero) Tbk  (ISX:BMRI) 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 Bank Mandiri (Persero) Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=4090.00/327.42
=12.49

* 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 Bank Mandiri (Persero) Tbk was 32.95. The lowest was 8.86. And the median was 14.35.


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 Bank Mandiri (Persero) Tbk Cyclically Adjusted FCF per Share Related Terms


PT Bank Mandiri (Persero) Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Bank Mandiri (Persero) 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 Bank Mandiri (Persero) Tbk Cyclically Adjusted FCF per Share Chart

PT Bank Mandiri (Persero) 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 348.36 455.88 368.51 251.64 460.33

PT Bank Mandiri (Persero) 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 310.19 302.26 460.33 371.06 327.42

PT Bank Mandiri (Persero) Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Banks - Regional subindustry, PT Bank Mandiri (Persero) 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 Bank Mandiri (Persero) Tbk Cyclically Adjusted Price-to-FCF vs Banks Industry

For the Banks industry and Financial Services sector, PT Bank Mandiri (Persero) Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Bank Mandiri (Persero) Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:BMRI
75GF Score
PT Bank Mandiri (Persero) Tbk ISX:BMRI
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Bank Mandiri (Persero) 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 Bank Mandiri (Persero) 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)
=-185.896/137.6954*137.6954
=-185.896

Current CPI (Jun. 2026) = 137.6954.

PT Bank Mandiri (Persero) Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -82.935 104.142 -109.655
201612 288.681 105.222 377.774
201703 -11.631 106.476 -15.041
201706 -158.387 107.722 -202.459
201709 241.990 108.020 308.469
201712 -5.049 109.017 -6.377
201803 -119.537 110.097 -149.502
201806 -181.678 111.085 -225.200
201809 215.625 111.135 267.159
201812 -292.157 112.430 -357.811
201903 226.458 112.829 276.368
201906 -220.711 114.730 -264.890
201909 566.067 114.905 678.344
201912 -366.858 115.486 -437.410
202003 353.291 116.252 418.457
202006 652.299 116.630 770.117
202009 -48.402 116.397 -57.259
202012 148.994 117.318 174.873
202103 303.729 117.840 354.906
202106 -132.874 118.184 -154.811
202109 678.701 118.262 790.231
202112 493.950 119.516 569.084
202203 -269.836 120.948 -307.199
202206 261.627 123.322 292.119
202209 45.844 125.298 50.380
202212 956.428 126.098 1,044.394
202303 -973.893 126.953 -1,056.305
202306 -183.271 127.663 -197.674
202309 -174.932 128.151 -187.960
202312 530.400 129.395 564.425
202403 -102.223 130.607 -107.771
202406 -192.955 130.792 -203.140
202409 -452.073 130.361 -477.508
202412 -196.698 131.432 -206.072
202503 207.557 131.948 216.597
202506 808.509 133.241 835.541
202509 117.923 133.819 121.339
202512 999.078 135.271 1,016.983
202603 -935.709 136.539 -943.636
202606 -185.896 137.695 -185.896

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 Rp327.42 mean?
PT Bank Mandiri (Persero) Tbk (ISX:BMRI) has a Cyclically Adjusted FCF per Share of Rp327.42 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 Bank Mandiri (Persero) Tbk and its competitors.
Is PT Bank Mandiri (Persero) Tbk's Cyclically Adjusted FCF per Share too high?
PT Bank Mandiri (Persero) Tbk's current Cyclically Adjusted FCF per Share is Rp327.42. Overall, PT Bank Mandiri (Persero) Tbk has a GF Score™ of 75/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Bank Mandiri (Persero) Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Bank Mandiri (Persero) Tbk's Cyclically Adjusted FCF per Share of Rp327.42 can be compared against companies in the Banks 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 Banks company?
A good Cyclically Adjusted FCF per Share depends on the Banks 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 Bank Mandiri (Persero) Tbk and its competitors. PT Bank Mandiri (Persero) Tbk's current Cyclically Adjusted FCF per Share is Rp327.42. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Bank Mandiri (Persero) Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Bank Mandiri (Persero) Tbk (ISX:BMRI) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp6,002.83, compared to a current price of Rp4,090.00 — trading 31.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp327.42. PT Bank Mandiri (Persero) Tbk's overall GF Score™ is 75/100 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 Bank Mandiri (Persero) Tbk (ISX:BMRI), the current Cyclically Adjusted FCF per Share is Rp327.42 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 Bank Mandiri (Persero) Tbk (ISX:BMRI) Overvalued in 2026?

Based on GuruFocus' analysis, PT Bank Mandiri (Persero) Tbk stock appears to be undervalued. The current stock price of Rp4,090.00 is trading 31.9% below its estimated GF Value™ of Rp6,002.83. GuruFocus considers PT Bank Mandiri (Persero) Tbk to be Significantly Undervalued.

Key valuation signals for ISX:BMRI:

  • Cyclically Adjusted FCF per Share: Rp327.42
  • GF Value™: Rp6,002.83 vs. price of Rp4,090.00 (31.9% below fair value)
  • GF Score™: 75/100 with 4 warning signs

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


PT Bank Mandiri (Persero) Tbk Business Description

Address Jl. Jenderal Sudirman Kav.54-55, Menara Mandiri 1, Jakarta, IDN, 12190
PT Bank Mandiri (Persero) Tbk is engaged in the provision of banking services. Its services include collecting funds from the public in forms of current accounts, term deposits, deposit certificates, savings, and/or other equivalent forms; Lending; Issuing promissory notes; Purchasing, selling, or guaranteeing on own risk or for the interest of and upon orders of the customers; and money transfer for self- interest or customers' interest. Its segments include the Wholesale segment and the Retail segment. Geographically, it operates in Indonesia, Asia (Singapore, Hong Kong, Timor Leste, Shanghai, Malaysia), Western Europe (United Kingdom), and the Cayman Islands.
75GF Score

Get the complete analysis for ISX:BMRI

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

Rp4,090.00
Price
Rp6,002.83
GF Value