PTriguna Primatirta Tbk (ISX:CLEO) Cyclically Adjusted FCF per Share: Rp-1.18 (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:CLEO PT Sariguna Primatirta Tbk ISX:CLEO
82 GF Score
Price Rp404.00
GF Value Rp615.02
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is PTriguna Primatirta Tbk Cyclically Adjusted FCF per Share?

PTriguna Primatirta Tbk ISX:CLEO 82 Cyclically Adjusted FCF per Share is Rp-1.18 as of Jun. 2026. GuruFocus rates ISX:CLEO with a GF Score™ of 82/100 and a GF Value™ of Rp615.02 (Significantly Undervalued). The stock has 1 warning sign 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.

PTriguna Primatirta Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp-3.019. 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-1.18 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 (2026-08-29), PTriguna Primatirta Tbk's current stock price is Rp404.00. PTriguna Primatirta Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp-1.18. PTriguna Primatirta Tbk's Cyclically Adjusted Price-to-FCF of today is .


PTriguna Primatirta Tbk  (ISX:CLEO) 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.


PTriguna Primatirta Tbk Cyclically Adjusted FCF per Share Related Terms


PTriguna Primatirta Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PTriguna Primatirta 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.

PTriguna Primatirta Tbk Cyclically Adjusted FCF per Share Chart

PTriguna Primatirta 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 0.00 0.00

PTriguna Primatirta 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 0.00 0.00 0.00 0.00 -1.18

ISX:CLEO vs KO, PEP, MNST: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Non-Alcoholic subindustry, PTriguna Primatirta 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.


PTriguna Primatirta Tbk Cyclically Adjusted Price-to-FCF vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, PTriguna Primatirta Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:CLEO
82GF Score
PT Sariguna Primatirta Tbk ISX:CLEO
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PTriguna Primatirta 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, PTriguna Primatirta 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)
=-3.019/137.6954*137.6954
=-3.019

Current CPI (Jun. 2026) = 137.6954.

PTriguna Primatirta Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -0.706 104.142 -0.933
201612 -1.960 105.222 -2.565
201703 0.653 106.476 0.844
201706 -2.418 107.722 -3.091
201709 -2.258 108.020 -2.878
201712 -1.285 109.017 -1.623
201803 -2.098 110.097 -2.624
201806 0.235 111.085 0.291
201809 -0.214 111.135 -0.265
201812 -0.127 112.430 -0.156
201903 -2.558 112.829 -3.122
201906 -2.712 114.730 -3.255
201909 -4.210 114.905 -5.045
201912 -0.330 115.486 -0.393
202003 -0.540 116.252 -0.640
202006 -1.688 116.630 -1.993
202009 1.737 116.397 2.055
202012 2.761 117.318 3.241
202103 1.942 117.840 2.269
202106 3.234 118.184 3.768
202109 -0.394 118.262 -0.459
202112 1.334 119.516 1.537
202203 2.225 120.948 2.533
202206 -3.784 123.322 -4.225
202209 -3.743 125.298 -4.113
202212 1.484 126.098 1.620
202303 -0.412 126.953 -0.447
202306 3.183 127.663 3.433
202309 0.934 128.151 1.004
202312 1.460 129.395 1.554
202403 -0.907 130.607 -0.956
202406 -2.003 130.792 -2.109
202409 0.678 130.361 0.716
202412 1.063 131.432 1.114
202503 0.126 131.948 0.131
202506 1.041 133.241 1.076
202509 2.733 133.819 2.812
202512 0.648 135.271 0.660
202603 1.459 136.539 1.471
202606 -3.019 137.695 -3.019

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-1.18 mean?
PTriguna Primatirta Tbk (ISX:CLEO) has a Cyclically Adjusted FCF per Share of Rp-1.18 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 PTriguna Primatirta Tbk and its competitors.
Is PTriguna Primatirta Tbk's Cyclically Adjusted FCF per Share too high?
PTriguna Primatirta Tbk's current Cyclically Adjusted FCF per Share is Rp-1.18. Overall, PTriguna Primatirta Tbk has a GF Score™ of 82/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PTriguna Primatirta Tbk's Cyclically Adjusted FCF per Share compare to KO and PEP?
PTriguna Primatirta Tbk's Cyclically Adjusted FCF per Share of Rp-1.18 can be compared against companies in the Beverages - Non-Alcoholic 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 Beverages - Non-Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - Non-Alcoholic 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 PTriguna Primatirta Tbk and its competitors. PTriguna Primatirta Tbk's current Cyclically Adjusted FCF per Share is Rp-1.18. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PTriguna Primatirta Tbk stock overvalued right now?
Based on GuruFocus' analysis, PTriguna Primatirta Tbk (ISX:CLEO) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp615.02, compared to a current price of Rp404.00 — trading 34.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-1.18. PTriguna Primatirta Tbk's overall GF Score™ is 82/100 with 1 warning sign 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 PTriguna Primatirta Tbk (ISX:CLEO), the current Cyclically Adjusted FCF per Share is Rp-1.18 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 PTriguna Primatirta Tbk (ISX:CLEO) Overvalued in 2026?

Based on GuruFocus' analysis, PTriguna Primatirta Tbk stock appears to be undervalued. The current stock price of Rp404.00 is trading 34.3% below its estimated GF Value™ of Rp615.02. GuruFocus considers PTriguna Primatirta Tbk to be Significantly Undervalued.

Key valuation signals for ISX:CLEO:

  • Cyclically Adjusted FCF per Share: Rp-1.18
  • GF Value™: Rp615.02 vs. price of Rp404.00 (34.3% below fair value)
  • GF Score™: 82/100 with 1 warning sign

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


PTriguna Primatirta Tbk Business Description

Address Jl. Raya A Yani No. 41-43, Komplek Central Square C-1, Sidoarjo, Jawa Timur, Gedangan, IDN, 61254
PT Sariguna Primatirta Tbk produces and sells bottled water. The company has three business segments namely Non- bottle, Bottle, and Others. The majority of the revenue derives from the Bottle and non-bottle segment. Geographically, its business activities are carried in Java and Bali and other provinces.
82GF Score

Get the complete analysis for ISX:CLEO

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

Rp404.00
Price
Rp615.02
GF Value