PT Ciputra Development Tbk (ISX:CTRA) Cyclically Adjusted FCF per Share: Rp84.39 (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:CTRA PT Ciputra Development Tbk ISX:CTRA
62 GF Score
Price Rp570.00
GF Value Rp1,399.40
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is PT Ciputra Development Tbk Cyclically Adjusted FCF per Share?

PT Ciputra Development Tbk ISX:CTRA 62 Cyclically Adjusted FCF per Share is Rp84.39 as of Mar. 2026. GuruFocus rates ISX:CTRA with a GF Score™ of 62/100 and a GF Value™ of Rp1,399.40 (Possible Value Trap). 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 Ciputra Development Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-1.651. 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 Rp84.39 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Ciputra Development Tbk's average Cyclically Adjusted FCF Growth Rate was -3.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 0.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.10% 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 Ciputra Development Tbk was 23.90% per year. The lowest was 0.40% per year. And the median was 13.50% per year.

As of today (2026-07-20), PT Ciputra Development Tbk's current stock price is Rp570.00. PT Ciputra Development Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp84.39. PT Ciputra Development Tbk's Cyclically Adjusted Price-to-FCF of today is 6.75.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Ciputra Development Tbk was 30.34. The lowest was 6.40. And the median was 13.51.


PT Ciputra Development Tbk  (ISX:CTRA) 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 Ciputra Development Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=570.00/84.39
=6.75

* 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 Ciputra Development Tbk was 30.34. The lowest was 6.40. And the median was 13.51.


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 Ciputra Development Tbk Cyclically Adjusted FCF per Share Related Terms


PT Ciputra Development Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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

PT Ciputra Development 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 61.20 82.13 82.85 87.90 83.21

PT Ciputra Development 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 87.43 91.51 83.59 83.21 84.39

PT Ciputra Development Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Development subindustry, PT Ciputra Development 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 Ciputra Development Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Ciputra Development Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:CTRA
62GF Score
PT Ciputra Development Tbk ISX:CTRA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Ciputra Development 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 Ciputra Development 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)
=-1.651/136.5387*136.5387
=-1.651

Current CPI (Mar. 2026) = 136.5387.

PT Ciputra Development Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -5.852 103.212 -7.742
201609 -2.316 104.142 -3.036
201612 -5.561 105.222 -7.216
201703 12.312 106.476 15.788
201706 -2.466 107.722 -3.126
201709 -1.207 108.020 -1.526
201712 3.979 109.017 4.984
201803 18.882 110.097 23.417
201806 -14.227 111.085 -17.487
201809 9.172 111.135 11.269
201812 29.594 112.430 35.940
201903 16.148 112.829 19.541
201906 0.177 114.730 0.211
201909 7.045 114.905 8.371
201912 21.429 115.486 25.335
202003 12.732 116.252 14.954
202006 -21.108 116.630 -24.711
202009 32.407 116.397 38.015
202012 31.286 117.318 36.412
202103 42.190 117.840 48.885
202106 55.096 118.184 63.653
202109 25.268 118.262 29.173
202112 61.785 119.516 70.585
202203 68.803 120.948 77.672
202206 33.579 123.322 37.178
202209 25.520 125.298 27.809
202212 55.513 126.098 60.110
202303 40.828 126.953 43.911
202306 28.598 127.663 30.586
202309 41.047 128.151 43.733
202312 56.766 129.395 59.900
202403 38.618 130.607 40.372
202406 45.769 130.792 47.780
202409 7.197 130.361 7.538
202412 21.468 131.432 22.302
202503 -12.369 131.948 -12.799
202506 33.186 133.241 34.007
202509 -27.077 133.819 -27.627
202512 -28.376 135.271 -28.642
202603 -1.651 136.539 -1.651

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 Rp84.39 mean?
PT Ciputra Development Tbk (ISX:CTRA) has a Cyclically Adjusted FCF per Share of Rp84.39 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 Ciputra Development Tbk and its competitors.
Is PT Ciputra Development Tbk's Cyclically Adjusted FCF per Share too high?
PT Ciputra Development Tbk's current Cyclically Adjusted FCF per Share is Rp84.39. Overall, PT Ciputra Development Tbk has a GF Score™ of 62/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does PT Ciputra Development Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Ciputra Development Tbk's Cyclically Adjusted FCF per Share of Rp84.39 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Ciputra Development Tbk and its competitors. PT Ciputra Development Tbk's current Cyclically Adjusted FCF per Share is Rp84.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Ciputra Development Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Ciputra Development Tbk (ISX:CTRA) is currently considered Possible Value Trap. The stock's GF Value™ is Rp1,399.40, compared to a current price of Rp570.00 — trading 59.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp84.39. PT Ciputra Development Tbk's overall GF Score™ is 62/100 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 Ciputra Development Tbk (ISX:CTRA), the current Cyclically Adjusted FCF per Share is Rp84.39 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 Ciputra Development Tbk (ISX:CTRA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Ciputra Development Tbk stock appears to be undervalued. The current stock price of Rp570.00 is trading 59.3% below its estimated GF Value™ of Rp1,399.40. GuruFocus considers PT Ciputra Development Tbk to be Possible Value Trap.

Key valuation signals for ISX:CTRA:

  • Cyclically Adjusted FCF per Share: Rp84.39
  • GF Value™: Rp1,399.40 vs. price of Rp570.00 (59.3% below fair value)
  • GF Score™: 62/100 with 3 warning signs

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


PT Ciputra Development Tbk Business Description

Address Jalan Prof. Dr. Satrio Kav. 3-5, 39th Floor, Ciputra World 1, DBS Bank Tower, Jakarta, IDN, 12940
PT Ciputra Development Tbk is a property company in Indonesia. It targets the mid-high-income segment and has developed numerous projects across cities in Indonesia. The firm operates in two segments. Residential segment that derives the majority of revenue comprises the development of housing and other properties for sale, including land provision, integrated township development with supporting infrastructure and public facilities, and management of landed residential areas, as well as the sale of strata-title apartments and office spaces (high-rise developments). Commercial Property segment includes the development and management of shopping centers and commercial estates, hotels, leased apartments and office spaces, healthcare services, golf courses, and other recreational facilities.
62GF Score

Get the complete analysis for ISX:CTRA

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

Rp570.00
Price
Rp1,399.40
GF Value