PT Bintang Mitra Semestaraya Tbk (ISX:BMSR) Cyclically Adjusted FCF per Share: Rp104.84 (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:BMSR PT Bintang Mitra Semestaraya Tbk ISX:BMSR
69 GF Score
Price Rp316.00
GF Value Rp312.77
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is PT Bintang Mitra Semestaraya Tbk Cyclically Adjusted FCF per Share?

PT Bintang Mitra Semestaraya Tbk ISX:BMSR +7.48% 69 Cyclically Adjusted FCF per Share is Rp104.84 as of Mar. 2026. GuruFocus rates ISX:BMSR with a GF Score™ of 69/100 and a GF Value™ of Rp312.77 (Fairly Valued). 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 Bintang Mitra Semestaraya Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-73.256. 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 Rp104.84 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Bintang Mitra Semestaraya Tbk's average Cyclically Adjusted FCF Growth Rate was 72.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 2.20% 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 Bintang Mitra Semestaraya Tbk was 2.20% per year. The lowest was 2.20% per year. And the median was 2.20% per year.

As of today (2026-07-17), PT Bintang Mitra Semestaraya Tbk's current stock price is Rp316.00. PT Bintang Mitra Semestaraya Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp104.84. PT Bintang Mitra Semestaraya Tbk's Cyclically Adjusted Price-to-FCF of today is 3.01.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Bintang Mitra Semestaraya Tbk was 11.00. The lowest was 2.56. And the median was 4.74.


PT Bintang Mitra Semestaraya Tbk  (ISX:BMSR) 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 Bintang Mitra Semestaraya Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=316.00/104.84
=3.01

* 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 Bintang Mitra Semestaraya Tbk was 11.00. The lowest was 2.56. And the median was 4.74.


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 Bintang Mitra Semestaraya Tbk Cyclically Adjusted FCF per Share Related Terms


PT Bintang Mitra Semestaraya Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Bintang Mitra Semestaraya 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 Bintang Mitra Semestaraya Tbk Cyclically Adjusted FCF per Share Chart

PT Bintang Mitra Semestaraya 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 77.69 70.42 61.25 83.05

PT Bintang Mitra Semestaraya 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 60.97 71.03 73.73 83.05 104.84

ISX:BMSR vs DOW: Cyclically Adjusted FCF per Share Comparison

For the Chemicals subindustry, PT Bintang Mitra Semestaraya 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 Bintang Mitra Semestaraya Tbk Cyclically Adjusted Price-to-FCF vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, PT Bintang Mitra Semestaraya Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:BMSR
69GF Score
PT Bintang Mitra Semestaraya Tbk ISX:BMSR
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Bintang Mitra Semestaraya 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 Bintang Mitra Semestaraya 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)
=-73.256/136.5387*136.5387
=-73.256

Current CPI (Mar. 2026) = 136.5387.

PT Bintang Mitra Semestaraya Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 245.188 103.212 324.357
201609 17.369 104.142 22.772
201612 17.239 105.222 22.370
201703 1.283 106.476 1.645
201706 48.259 107.722 61.169
201709 15.494 108.020 19.585
201712 -46.753 109.017 -58.556
201803 66.893 110.097 82.959
201806 -59.324 111.085 -72.918
201809 -99.278 111.135 -121.972
201812 73.621 112.430 89.408
201903 82.283 112.829 99.574
201906 -2.317 114.730 -2.757
201909 45.173 114.905 53.678
201912 -20.256 115.486 -23.949
202003 72.945 116.252 85.674
202006 19.769 116.630 23.144
202009 -49.688 116.397 -58.286
202012 48.485 117.318 56.428
202103 106.166 117.840 123.012
202106 83.164 118.184 96.080
202109 -30.263 118.262 -34.940
202112 -34.831 119.516 -39.792
202203 272.237 120.948 307.329
202206 -76.151 123.322 -84.312
202209 69.351 125.298 75.572
202212 -9.312 126.098 -10.083
202303 -67.738 126.953 -72.853
202306 0.478 127.663 0.511
202309 64.911 128.151 69.159
202312 -10.227 129.395 -10.792
202403 -6.095 130.607 -6.372
202406 5.524 130.792 5.767
202409 97.462 130.361 102.081
202412 -35.933 131.432 -37.329
202503 -25.017 131.948 -25.887
202506 -8.947 133.241 -9.168
202509 18.883 133.819 19.267
202512 49.574 135.271 50.039
202603 -73.256 136.539 -73.256

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 Rp104.84 mean?
PT Bintang Mitra Semestaraya Tbk (ISX:BMSR) has a Cyclically Adjusted FCF per Share of Rp104.84 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 Bintang Mitra Semestaraya Tbk and its competitors.
Is PT Bintang Mitra Semestaraya Tbk's Cyclically Adjusted FCF per Share too high?
PT Bintang Mitra Semestaraya Tbk's current Cyclically Adjusted FCF per Share is Rp104.84. Overall, PT Bintang Mitra Semestaraya 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 Bintang Mitra Semestaraya Tbk's Cyclically Adjusted FCF per Share compare to DOW?
PT Bintang Mitra Semestaraya Tbk's Cyclically Adjusted FCF per Share of Rp104.84 can be compared against companies in the Chemicals 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 Chemicals company?
A good Cyclically Adjusted FCF per Share depends on the Chemicals 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 Bintang Mitra Semestaraya Tbk and its competitors. PT Bintang Mitra Semestaraya Tbk's current Cyclically Adjusted FCF per Share is Rp104.84. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Bintang Mitra Semestaraya Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Bintang Mitra Semestaraya Tbk (ISX:BMSR) is currently considered Fairly Valued. The stock's GF Value™ is Rp312.77, compared to a current price of Rp316.00 — trading 1% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp104.84. PT Bintang Mitra Semestaraya Tbk's overall GF Score™ is 69/100 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 Bintang Mitra Semestaraya Tbk (ISX:BMSR), the current Cyclically Adjusted FCF per Share is Rp104.84 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 Bintang Mitra Semestaraya Tbk (ISX:BMSR) Overvalued in 2026?

Based on GuruFocus' analysis, PT Bintang Mitra Semestaraya Tbk stock appears to be overvalued. The current stock price of Rp316.00 is trading 1% above its estimated GF Value™ of Rp312.77. GuruFocus considers PT Bintang Mitra Semestaraya Tbk to be Fairly Valued.

Key valuation signals for ISX:BMSR:

  • Cyclically Adjusted FCF per Share: Rp104.84
  • GF Value™: Rp312.77 vs. price of Rp316.00 (1% above fair value)
  • GF Score™: 69/100 with 7 warning signs

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


PT Bintang Mitra Semestaraya Tbk Business Description

Address Jalan Jenderal Gatot Subroto Kav 23, Graha BIP Building, 2nd Floor, South Jakarta, Jakarta, IDN, 12930
PT Bintang Mitra Semestaraya Tbk is an investment holding company. The company's operating segment includes Chemical Goods and Coal trading segment. It generates the majority of its revenue from Chemical Goods. The company markets chemical products which include Caustic Soda both in liquid and flake, Hydrochloric Acid, Sodium Hypochlorite, Sulfuric Acid, PVC resin and Ethylene Dichloride.
69GF Score

Get the complete analysis for ISX:BMSR

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

Rp316.00
Price
Rp312.77
GF Value