PT Colorpak Indonesia Tbk (ISX:CLPI) Cyclically Adjusted FCF per Share: Rp178.26 (As of Mar. 2026)


ISX:CLPI PT Colorpak Indonesia Tbk ISX:CLPI
73 GF Score
Price Rp1,485.00
GF Value Rp1,292.67
Valuation Modestly Overvalued
! 1 Warning Sign
View Full Analysis

What is PT Colorpak Indonesia Tbk Cyclically Adjusted FCF per Share?

PT Colorpak Indonesia Tbk ISX:CLPI +0.68% 73 Cyclically Adjusted FCF per Share is Rp178.26 as of Mar. 2026. GuruFocus rates ISX:CLPI with a GF Score™ of 73/100 and a GF Value™ of Rp1,292.67 (Modestly Overvalued). 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.

PT Colorpak Indonesia Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-117.985. 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 Rp178.26 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Colorpak Indonesia Tbk's average Cyclically Adjusted FCF Growth Rate was -2.70% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 2.10% 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 Colorpak Indonesia Tbk was 2.10% per year. The lowest was 2.10% per year. And the median was 2.10% per year.

As of today (2026-07-13), PT Colorpak Indonesia Tbk's current stock price is Rp1485.00. PT Colorpak Indonesia Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp178.26. PT Colorpak Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is 8.33.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Colorpak Indonesia Tbk was 9.59. The lowest was 4.67. And the median was 5.37.


PT Colorpak Indonesia Tbk  (ISX:CLPI) 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 Colorpak Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1485.00/178.26
=8.33

* 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 Colorpak Indonesia Tbk was 9.59. The lowest was 4.67. And the median was 5.37.


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 Colorpak Indonesia Tbk Cyclically Adjusted FCF per Share Related Terms


PT Colorpak Indonesia Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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

PT Colorpak Indonesia 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 0.00 185.79 209.66 192.91 197.83

PT Colorpak Indonesia 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 183.20 195.57 206.42 197.83 178.26

ISX:CLPI vs LIN, SHW, ECL: Cyclically Adjusted FCF per Share Comparison

For the Specialty Chemicals subindustry, PT Colorpak Indonesia 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 Colorpak Indonesia Tbk Cyclically Adjusted Price-to-FCF vs Chemicals Industry

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

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


ISX:CLPI
73GF Score
PT Colorpak Indonesia Tbk ISX:CLPI
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Colorpak Indonesia 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 Colorpak Indonesia 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)
=-117.985/136.5387*136.5387
=-117.985

Current CPI (Mar. 2026) = 136.5387.

PT Colorpak Indonesia Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 105.144 103.212 139.094
201609 50.826 104.142 66.637
201612 141.023 105.222 182.995
201703 80.028 106.476 102.623
201706 -8.827 107.722 -11.188
201709 -16.360 108.020 -20.679
201712 100.066 109.017 125.328
201803 81.344 110.097 100.881
201806 -69.560 111.085 -85.499
201809 -8.965 111.135 -11.014
201812 -100.428 112.430 -121.963
201903 26.669 112.829 32.273
201906 -26.217 114.730 -31.200
201909 33.034 114.905 39.254
201912 -62.234 115.486 -73.579
202003 23.004 116.252 27.018
202006 38.827 116.630 45.455
202009 -16.292 116.397 -19.111
202012 191.142 117.318 222.457
202103 244.657 117.840 283.479
202106 82.893 118.184 95.767
202109 31.981 118.262 36.924
202112 19.616 119.516 22.410
202203 -120.535 120.948 -136.072
202206 -9.080 123.322 -10.053
202209 -169.126 125.298 -184.298
202212 351.207 126.098 380.287
202303 52.442 126.953 56.402
202306 46.197 127.663 49.409
202309 121.483 128.151 129.434
202312 157.827 129.395 166.541
202403 -21.189 130.607 -22.151
202406 -43.234 130.792 -45.134
202409 5.098 130.361 5.340
202412 124.516 131.432 129.354
202503 58.798 131.948 60.844
202506 -44.748 133.241 -45.856
202509 155.352 133.819 158.509
202512 59.108 135.271 59.662
202603 -117.985 136.539 -117.985

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 Rp178.26 mean?
PT Colorpak Indonesia Tbk (ISX:CLPI) has a Cyclically Adjusted FCF per Share of Rp178.26 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 Colorpak Indonesia Tbk and its competitors.
Is PT Colorpak Indonesia Tbk's Cyclically Adjusted FCF per Share too high?
PT Colorpak Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp178.26. Overall, PT Colorpak Indonesia Tbk has a GF Score™ of 73/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Colorpak Indonesia Tbk's Cyclically Adjusted FCF per Share compare to LIN and SHW?
PT Colorpak Indonesia Tbk's Cyclically Adjusted FCF per Share of Rp178.26 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 Colorpak Indonesia Tbk and its competitors. PT Colorpak Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp178.26. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Colorpak Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Colorpak Indonesia Tbk (ISX:CLPI) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp1,292.67, compared to a current price of Rp1,485.00 — trading 14.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp178.26. PT Colorpak Indonesia Tbk's overall GF Score™ is 73/100 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 PT Colorpak Indonesia Tbk (ISX:CLPI), the current Cyclically Adjusted FCF per Share is Rp178.26 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 Colorpak Indonesia Tbk (ISX:CLPI) Overvalued in 2026?

Based on GuruFocus' analysis, PT Colorpak Indonesia Tbk stock appears to be overvalued. The current stock price of Rp1,485.00 is trading 14.9% above its estimated GF Value™ of Rp1,292.67. GuruFocus considers PT Colorpak Indonesia Tbk to be Modestly Overvalued.

Key valuation signals for ISX:CLPI:

  • Cyclically Adjusted FCF per Share: Rp178.26
  • GF Value™: Rp1,292.67 vs. price of Rp1,485.00 (14.9% above fair value)
  • GF Score™: 73/100 with 1 warning sign

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


PT Colorpak Indonesia Tbk Business Description

Address Jalan Industri II Blok F No. 7 Pasir Jaya, Jatiuwung, Tangerang, IDN, 15135
PT Colorpak Indonesia Tbk is engaged in the ink, paint and printing ink industry. It is engaged in general trading of chemical materials and products or industrial chemicals. Its two main business activities, namely the manufacturing of printing inks and coatings, as well as the trading of films, adhesives, and similar products. Its products are Inks for flexible packaging and cigarettes; Eco-friendly inks; Coatings for packaging and the traded products include: Film (BOPP, PET, NYLON, MPET, Aluminum Foil, and specialty film); and Adhesive (Solvent Base and Solvent Less). The group has four segments Gravure Division, Film Division, Adhesive Division, and Coating Division. The company generates majority of revenue from Gravure Division.
73GF Score

Get the complete analysis for ISX:CLPI

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

Rp1,485.00
Price
Rp1,292.67
GF Value