PT Duta Anggada Realty Tbk (ISX:DART) Cyclically Adjusted FCF per Share: Rp-48.29 (As of Mar. 2026)


ISX:DART PT Duta Anggada Realty Tbk ISX:DART
62 GF Score
Price Rp120.00
GF Value Rp173.58
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is PT Duta Anggada Realty Tbk Cyclically Adjusted FCF per Share?

PT Duta Anggada Realty Tbk ISX:DART +1.69% 62 Cyclically Adjusted FCF per Share is Rp-48.29 as of Mar. 2026. GuruFocus rates ISX:DART with a GF Score™ of 62/100 and a GF Value™ of Rp173.58 (Possible Value Trap). The stock has 5 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 Duta Anggada Realty Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp0.176. 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-48.29 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -0.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -8.20% 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 Duta Anggada Realty Tbk was -0.10% per year. The lowest was -14.90% per year. And the median was -8.20% per year.

As of today (2026-07-05), PT Duta Anggada Realty Tbk's current stock price is Rp120.00. PT Duta Anggada Realty Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp-48.29. PT Duta Anggada Realty Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Duta Anggada Realty Tbk  (ISX:DART) 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.


PT Duta Anggada Realty Tbk Cyclically Adjusted FCF per Share Related Terms


PT Duta Anggada Realty Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Duta Anggada Realty 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 Duta Anggada Realty Tbk Cyclically Adjusted FCF per Share Chart

PT Duta Anggada Realty 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 -43.30 -53.29 -49.55 -65.64 -53.51

PT Duta Anggada Realty 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 -66.22 -68.35 -61.92 -53.51 -48.29

ISX:DART vs CBRE, BEKE, JLL: Cyclically Adjusted FCF per Share Comparison

For the Real Estate Services subindustry, PT Duta Anggada Realty 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 Duta Anggada Realty Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

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


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

PT Duta Anggada Realty 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 Duta Anggada Realty 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)
=0.176/136.5387*136.5387
=0.176

Current CPI (Mar. 2026) = 136.5387.

PT Duta Anggada Realty Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.927 103.212 -1.226
201609 -42.384 104.142 -55.569
201612 56.508 105.222 73.326
201703 -26.816 106.476 -34.387
201706 -28.571 107.722 -36.214
201709 -18.682 108.020 -23.614
201712 -51.732 109.017 -64.792
201803 -31.419 110.097 -38.965
201806 -19.216 111.085 -23.619
201809 4.840 111.135 5.946
201812 -66.349 112.430 -80.576
201903 -42.614 112.829 -51.569
201906 -14.971 114.730 -17.817
201909 -33.440 114.905 -39.736
201912 -2.039 115.486 -2.411
202003 -22.539 116.252 -26.472
202006 -9.870 116.630 -11.555
202009 7.793 116.397 9.142
202012 -5.191 117.318 -6.041
202103 -24.647 117.840 -28.558
202106 -14.341 118.184 -16.568
202109 -18.282 118.262 -21.107
202112 7.706 119.516 8.804
202203 -10.980 120.948 -12.395
202206 -11.140 123.322 -12.334
202209 -11.481 125.298 -12.511
202212 4.415 126.098 4.781
202303 -3.206 126.953 -3.448
202306 9.918 127.663 10.608
202309 -0.924 128.151 -0.984
202312 2.787 129.395 2.941
202403 3.152 130.607 3.295
202406 2.908 130.792 3.036
202409 1.722 130.361 1.804
202412 3.802 131.432 3.950
202503 1.690 131.948 1.749
202506 7.203 133.241 7.381
202509 -0.421 133.819 -0.430
202512 3.027 135.271 3.055
202603 0.176 136.539 0.176

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-48.29 mean?
PT Duta Anggada Realty Tbk (ISX:DART) has a Cyclically Adjusted FCF per Share of Rp-48.29 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 Duta Anggada Realty Tbk and its competitors.
Is PT Duta Anggada Realty Tbk's Cyclically Adjusted FCF per Share too high?
PT Duta Anggada Realty Tbk's current Cyclically Adjusted FCF per Share is Rp-48.29. Overall, PT Duta Anggada Realty 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 Duta Anggada Realty Tbk's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
PT Duta Anggada Realty Tbk's Cyclically Adjusted FCF per Share of Rp-48.29 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 Duta Anggada Realty Tbk and its competitors. PT Duta Anggada Realty Tbk's current Cyclically Adjusted FCF per Share is Rp-48.29. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Duta Anggada Realty Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Duta Anggada Realty Tbk (ISX:DART) is currently considered Possible Value Trap. The stock's GF Value™ is Rp173.58, compared to a current price of Rp120.00 — trading 30.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-48.29. PT Duta Anggada Realty Tbk's overall GF Score™ is 62/100 with 5 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 Duta Anggada Realty Tbk (ISX:DART), the current Cyclically Adjusted FCF per Share is Rp-48.29 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 Duta Anggada Realty Tbk (ISX:DART) Overvalued in 2026?

Based on GuruFocus' analysis, PT Duta Anggada Realty Tbk stock appears to be undervalued. The current stock price of Rp120.00 is trading 30.9% below its estimated GF Value™ of Rp173.58. GuruFocus considers PT Duta Anggada Realty Tbk to be Possible Value Trap.

Key valuation signals for ISX:DART:

  • Cyclically Adjusted FCF per Share: Rp-48.29
  • GF Value™: Rp173.58 vs. price of Rp120.00 (30.9% below fair value)
  • GF Score™: 62/100 with 5 warning signs

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


PT Duta Anggada Realty Tbk Business Description

Address Jalan Jend. Sudirman Kav. 21, Plaza Chase, 21 Floor, Jakarta, IDN, 12920
PT Duta Anggada Realty Tbk is a real estate company. The company engages in the development, sales, rental, and managing of apartments, office buildings, shopping centers, tourism hospitality, and other related activities. Its portfolio of real estate consists of fully completed or under-development properties in the office, residential, retail, hotel, and industrial estate sectors. The company's segments include Rental Income, Service fees, Hotel income, Strata title units sold, and Others. The majority of the income is derived from the Rental income segment.
62GF Score

Get the complete analysis for ISX:DART

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

Rp120.00
Price
Rp173.58
GF Value