PT Berlina Tbk (ISX:BRNA) Cyclically Adjusted FCF per Share: Rp-36.17 (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:BRNA PT Berlina Tbk ISX:BRNA
51 GF Score
Price Rp635.00
GF Value Rp761.62
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is PT Berlina Tbk Cyclically Adjusted FCF per Share?

PT Berlina Tbk ISX:BRNA 51 Cyclically Adjusted FCF per Share is Rp-36.17 as of Jun. 2026. GuruFocus rates ISX:BRNA with a GF Score™ of 51/100 and a GF Value™ of Rp761.62 (Modestly Undervalued). 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 Berlina Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp-34.230. 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-36.17 for the trailing ten years ended in Jun. 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 (2026-09-14), PT Berlina Tbk's current stock price is Rp635.00. PT Berlina Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp-36.17. PT Berlina Tbk's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Berlina Tbk was 91.19. The lowest was 44.03. And the median was 64.46.


PT Berlina Tbk  (ISX:BRNA) 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Berlina Tbk was 91.19. The lowest was 44.03. And the median was 64.46.


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 Berlina Tbk Cyclically Adjusted FCF per Share Related Terms


PT Berlina Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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

PT Berlina 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 0.00 10.86 -29.11

PT Berlina 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 -3.82 -18.13 -29.11 -31.77 -36.17

ISX:BRNA vs SW, AMCR, PKG: Cyclically Adjusted FCF per Share Comparison

For the Packaging & Containers subindustry, PT Berlina 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 Berlina Tbk Cyclically Adjusted Price-to-FCF vs Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, PT Berlina Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


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

PT Berlina 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 Berlina 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)
=-34.23/137.6954*137.6954
=-34.230

Current CPI (Jun. 2026) = 137.6954.

PT Berlina Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -136.110 104.142 -179.962
201612 -62.552 105.222 -81.857
201703 66.983 106.476 86.623
201706 -28.277 107.722 -36.145
201709 -80.355 108.020 -102.430
201712 -23.838 109.017 -30.109
201803 -10.149 110.097 -12.693
201806 -39.445 111.085 -48.894
201809 -55.461 111.135 -68.716
201812 47.719 112.430 58.443
201903 -28.556 112.829 -34.850
201906 26.977 114.730 32.377
201909 -30.287 114.905 -36.294
201912 63.097 115.486 75.231
202003 8.029 116.252 9.510
202006 65.171 116.630 76.942
202009 -3.490 116.397 -4.129
202012 -0.523 117.318 -0.614
202103 -1.792 117.840 -2.094
202106 -2.100 118.184 -2.447
202109 8.636 118.262 10.055
202112 -31.755 119.516 -36.585
202203 -24.222 120.948 -27.576
202206 -12.825 123.322 -14.320
202209 -8.821 125.298 -9.694
202212 34.485 126.098 37.657
202303 39.923 126.953 43.301
202306 9.673 127.663 10.433
202309 -3.544 128.151 -3.808
202312 57.803 129.395 61.511
202403 -21.108 130.607 -22.254
202406 -54.265 130.792 -57.129
202409 -33.900 130.361 -35.807
202412 21.827 131.432 22.867
202503 -45.199 131.948 -47.168
202506 47.610 133.241 49.202
202509 -65.327 133.819 -67.219
202512 45.697 135.271 46.516
202603 14.560 136.539 14.683
202606 -34.230 137.695 -34.230

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-36.17 mean?
PT Berlina Tbk (ISX:BRNA) has a Cyclically Adjusted FCF per Share of Rp-36.17 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 Berlina Tbk and its competitors.
Is PT Berlina Tbk's Cyclically Adjusted FCF per Share too high?
PT Berlina Tbk's current Cyclically Adjusted FCF per Share is Rp-36.17. Overall, PT Berlina Tbk has a GF Score™ of 51/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Berlina Tbk's Cyclically Adjusted FCF per Share compare to SW and AMCR?
PT Berlina Tbk's Cyclically Adjusted FCF per Share of Rp-36.17 can be compared against companies in the Packaging & Containers 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 Packaging & Containers company?
A good Cyclically Adjusted FCF per Share depends on the Packaging & Containers 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 Berlina Tbk and its competitors. PT Berlina Tbk's current Cyclically Adjusted FCF per Share is Rp-36.17. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Berlina Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Berlina Tbk (ISX:BRNA) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp761.62, compared to a current price of Rp635.00 — trading 16.6% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-36.17. PT Berlina Tbk's overall GF Score™ is 51/100 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 Berlina Tbk (ISX:BRNA), the current Cyclically Adjusted FCF per Share is Rp-36.17 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 Berlina Tbk (ISX:BRNA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Berlina Tbk stock appears to be undervalued. The current stock price of Rp635.00 is trading 16.6% below its estimated GF Value™ of Rp761.62. GuruFocus considers PT Berlina Tbk to be Modestly Undervalued.

Key valuation signals for ISX:BRNA:

  • Cyclically Adjusted FCF per Share: Rp-36.17
  • GF Value™: Rp761.62 vs. price of Rp635.00 (16.6% below fair value)
  • GF Score™: 51/100 with 3 warning signs

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


PT Berlina Tbk Business Description

Address Jalan. Jababeka Raya Blok E12 - 17, Kawasan Industri Jababeka Cikarang, Desa Wangunharja, Kecamatan Cikarang Utara, Jawa Barat, Bekasi, IDN, 17530
PT Berlina Tbk is an Indonesia-based company in the plastic packaging manufacturing company. The company is involved in the production process range of blow moulding, injection moulding, decoration, mould shop, laminated tube, plastic tube, and others. The main focus of the group is to serve multi-national companies engaged in the field of cosmetics and care, household appliances, food and beverage, industrial goods, and others. Its segments include: Plastic packaging components, toothbrushes, and moulds segment, which are the main revenue generator for the company; and Laminated tubes and plastic coextrusion tubes segment. The company generates a majority of its revenue from Indonesia.
51GF Score

Get the complete analysis for ISX:BRNA

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

Rp635.00
Price
Rp761.62
GF Value