PT Bank Permata Tbk (ISX:BNLI) Cyclically Adjusted FCF per Share: Rp62.81 (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:BNLI PT Bank Permata Tbk ISX:BNLI
45 GF Score
Price Rp2,110.00
GF Value Rp1,694.77
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is PT Bank Permata Tbk Cyclically Adjusted FCF per Share?

PT Bank Permata Tbk ISX:BNLI -1.86% 45 Cyclically Adjusted FCF per Share is Rp62.81 as of Jun. 2026. GuruFocus rates ISX:BNLI with a GF Score™ of 45/100 and a GF Value™ of Rp1,694.77 (Modestly Overvalued). 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 Bank Permata Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp-166.495. 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 Rp62.81 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Bank Permata Tbk's average Cyclically Adjusted FCF Growth Rate was -3.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -22.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -8.70% 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 Permata Tbk was 23.60% per year. The lowest was -22.00% per year. And the median was -6.90% per year.

As of today (2026-08-16), PT Bank Permata Tbk's current stock price is Rp2110.00. PT Bank Permata Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp62.81. PT Bank Permata Tbk's Cyclically Adjusted Price-to-FCF of today is 33.59.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Bank Permata Tbk was 97.03. The lowest was 5.31. And the median was 10.87.


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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2110.00/62.81
=33.59

* 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 Permata Tbk was 97.03. The lowest was 5.31. And the median was 10.87.


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 Permata Tbk Cyclically Adjusted FCF per Share Related Terms


PT Bank Permata Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Bank Permata 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 Permata Tbk Cyclically Adjusted FCF per Share Chart

PT Bank Permata 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 147.04 175.06 113.46 84.45 83.05

PT Bank Permata 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 65.26 61.58 83.05 113.17 62.81

PT Bank Permata Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Banks - Regional subindustry, PT Bank Permata 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 Permata Tbk Cyclically Adjusted Price-to-FCF vs Banks Industry

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

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


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

PT Bank Permata 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 Permata 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)
=-166.495/137.6954*137.6954
=-166.495

Current CPI (Jun. 2026) = 137.6954.

PT Bank Permata Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -81.222 104.142 -107.390
201612 308.317 105.222 403.470
201703 -9.257 106.476 -11.971
201706 -326.683 107.722 -417.584
201709 -6.395 108.020 -8.152
201712 -22.391 109.017 -28.281
201803 -18.637 110.097 -23.309
201806 173.171 111.085 214.655
201809 -357.057 111.135 -442.393
201812 49.864 112.430 61.070
201903 -155.738 112.829 -190.062
201906 -46.940 114.730 -56.336
201909 115.548 114.905 138.466
201912 24.245 115.486 28.908
202003 105.398 116.252 124.839
202006 7.978 116.630 9.419
202009 253.609 116.397 300.016
202012 -181.522 117.318 -213.051
202103 37.676 117.840 44.024
202106 654.164 118.184 762.163
202109 200.631 118.262 233.600
202112 194.314 119.516 223.871
202203 117.171 120.948 133.395
202206 -292.500 123.322 -326.590
202209 -113.661 125.298 -124.907
202212 745.408 126.098 813.966
202303 -311.627 126.953 -337.997
202306 -592.862 127.663 -639.453
202309 -176.626 128.151 -189.780
202312 196.664 129.395 209.280
202403 -253.248 130.607 -266.992
202406 527.871 130.792 555.735
202409 -23.367 130.361 -24.682
202412 -52.812 131.432 -55.329
202503 22.937 131.948 23.936
202506 34.914 133.241 36.081
202509 231.560 133.819 238.268
202512 -180.658 135.271 -183.896
202603 -111.422 136.539 -112.366
202606 -166.495 137.695 -166.495

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 Rp62.81 mean?
PT Bank Permata Tbk (ISX:BNLI) has a Cyclically Adjusted FCF per Share of Rp62.81 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 Permata Tbk and its competitors.
Is PT Bank Permata Tbk's Cyclically Adjusted FCF per Share too high?
PT Bank Permata Tbk's current Cyclically Adjusted FCF per Share is Rp62.81. Overall, PT Bank Permata Tbk has a GF Score™ of 45/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Bank Permata Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Bank Permata Tbk's Cyclically Adjusted FCF per Share of Rp62.81 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 Permata Tbk and its competitors. PT Bank Permata Tbk's current Cyclically Adjusted FCF per Share is Rp62.81. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Bank Permata Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Bank Permata Tbk (ISX:BNLI) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp1,694.77, compared to a current price of Rp2,110.00 — trading 24.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp62.81. PT Bank Permata Tbk's overall GF Score™ is 45/100 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 Bank Permata Tbk (ISX:BNLI), the current Cyclically Adjusted FCF per Share is Rp62.81 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 Permata Tbk (ISX:BNLI) Overvalued in 2026?

Based on GuruFocus' analysis, PT Bank Permata Tbk stock appears to be overvalued. The current stock price of Rp2,110.00 is trading 24.5% above its estimated GF Value™ of Rp1,694.77. GuruFocus considers PT Bank Permata Tbk to be Modestly Overvalued.

Key valuation signals for ISX:BNLI:

  • Cyclically Adjusted FCF per Share: Rp62.81
  • GF Value™: Rp1,694.77 vs. price of Rp2,110.00 (24.5% above fair value)
  • GF Score™: 45/100 with 3 warning signs

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


PT Bank Permata Tbk Business Description

Other Exchanges 85C:Germany
Address Jalan Jenderal Sudirman Kavling 29-31, World Trade Center II, Building WTC II, Jakarta, IDN, 12920
PT Bank Permata Tbk is a private bank engaged in offering financial products and services especially in the hand-delivery channel including Internet Banking and Mobile Banking. The bank focuses on Consumer banking, Corporate banking, Commercial banking and Others segments.
45GF Score

Get the complete analysis for ISX:BNLI

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

Rp2,110.00
Price
Rp1,694.77
GF Value