PT Delta Djakarta Tbk (ISX:DLTA) Cyclically Adjusted FCF per Share: Rp341.42 (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:DLTA PT Delta Djakarta Tbk ISX:DLTA
65 GF Score
Price Rp1,780.00
GF Value Rp2,367.43
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is PT Delta Djakarta Tbk Cyclically Adjusted FCF per Share?

PT Delta Djakarta Tbk ISX:DLTA 65 Cyclically Adjusted FCF per Share is Rp341.42 as of Mar. 2026. GuruFocus rates ISX:DLTA with a GF Score™ of 65/100 and a GF Value™ of Rp2,367.43 (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 Delta Djakarta Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp16.550. 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 Rp341.42 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Delta Djakarta Tbk's average Cyclically Adjusted FCF Growth Rate was -1.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -0.90% 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 Delta Djakarta Tbk was -0.90% per year. The lowest was -0.90% per year. And the median was -0.90% per year.

As of today (2026-07-25), PT Delta Djakarta Tbk's current stock price is Rp1780.00. PT Delta Djakarta Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp341.42. PT Delta Djakarta Tbk's Cyclically Adjusted Price-to-FCF of today is 5.21.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Delta Djakarta Tbk was 11.32. The lowest was 5.17. And the median was 7.14.


PT Delta Djakarta Tbk  (ISX:DLTA) 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 Delta Djakarta Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1780.00/341.42
=5.21

* 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 Delta Djakarta Tbk was 11.32. The lowest was 5.17. And the median was 7.14.


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 Delta Djakarta Tbk Cyclically Adjusted FCF per Share Related Terms


PT Delta Djakarta Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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

PT Delta Djakarta 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 0.00 359.69 347.27 350.74 349.79

PT Delta Djakarta 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 346.71 357.03 352.89 349.79 341.42

ISX:DLTA vs BUD, STZ, TAP: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Brewers subindustry, PT Delta Djakarta 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 Delta Djakarta Tbk Cyclically Adjusted Price-to-FCF vs Beverages - Alcoholic Industry

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

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


ISX:DLTA
65GF Score
PT Delta Djakarta Tbk ISX:DLTA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Delta Djakarta 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 Delta Djakarta 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)
=16.55/136.5387*136.5387
=16.550

Current CPI (Mar. 2026) = 136.5387.

PT Delta Djakarta Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 1.102 103.212 1.458
201609 63.061 104.142 82.678
201612 147.776 105.222 191.758
201703 100.886 106.476 129.371
201706 35.457 107.722 44.942
201709 157.033 108.020 198.491
201712 119.140 109.017 149.217
201803 119.147 110.097 147.763
201806 104.427 111.085 128.355
201809 82.333 111.135 101.153
201812 100.965 112.430 122.615
201903 74.926 112.829 90.671
201906 39.057 114.730 46.481
201909 67.851 114.905 80.626
201912 145.715 115.486 172.278
202003 69.645 116.252 81.798
202006 -15.929 116.630 -18.648
202009 185.620 116.397 217.741
202012 56.117 117.318 65.311
202103 148.808 117.840 172.421
202106 52.668 118.184 60.848
202109 107.829 118.262 124.494
202112 82.306 119.516 94.029
202203 98.179 120.948 110.834
202206 -13.373 123.322 -14.806
202209 65.810 125.298 71.714
202212 76.114 126.098 82.416
202303 101.424 126.953 109.083
202306 38.375 127.663 41.043
202309 -5.678 128.151 -6.050
202312 14.324 129.395 15.115
202403 53.893 130.607 56.341
202406 92.315 130.792 96.371
202409 32.862 130.361 34.419
202412 27.865 131.432 28.948
202503 47.798 131.948 49.461
202506 89.946 133.241 92.172
202509 46.736 133.819 47.686
202512 96.155 135.271 97.056
202603 16.550 136.539 16.550

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 Rp341.42 mean?
PT Delta Djakarta Tbk (ISX:DLTA) has a Cyclically Adjusted FCF per Share of Rp341.42 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 Delta Djakarta Tbk and its competitors.
Is PT Delta Djakarta Tbk's Cyclically Adjusted FCF per Share too high?
PT Delta Djakarta Tbk's current Cyclically Adjusted FCF per Share is Rp341.42. Overall, PT Delta Djakarta Tbk has a GF Score™ of 65/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Delta Djakarta Tbk's Cyclically Adjusted FCF per Share compare to BUD and STZ?
PT Delta Djakarta Tbk's Cyclically Adjusted FCF per Share of Rp341.42 can be compared against companies in the Beverages - 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 - Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - 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 PT Delta Djakarta Tbk and its competitors. PT Delta Djakarta Tbk's current Cyclically Adjusted FCF per Share is Rp341.42. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Delta Djakarta Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Delta Djakarta Tbk (ISX:DLTA) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp2,367.43, compared to a current price of Rp1,780.00 — trading 24.8% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp341.42. PT Delta Djakarta Tbk's overall GF Score™ is 65/100 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 Delta Djakarta Tbk (ISX:DLTA), the current Cyclically Adjusted FCF per Share is Rp341.42 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 Delta Djakarta Tbk (ISX:DLTA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Delta Djakarta Tbk stock appears to be undervalued. The current stock price of Rp1,780.00 is trading 24.8% below its estimated GF Value™ of Rp2,367.43. GuruFocus considers PT Delta Djakarta Tbk to be Modestly Undervalued.

Key valuation signals for ISX:DLTA:

  • Cyclically Adjusted FCF per Share: Rp341.42
  • GF Value™: Rp2,367.43 vs. price of Rp1,780.00 (24.8% below fair value)
  • GF Score™: 65/100 with 3 warning signs

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


PT Delta Djakarta Tbk Business Description

Address Jalan Inspeksi Tarum Barat, Tambun, Bekasi Timur, Bekasi, IDN, 17510
PT Delta Djakarta Tbk is a malt-based beverage company in Indonesia. It manufactures and distributes its products under the brand Anker Beer, Anker Lychee, Anker Stout, Carlsberg, Kuda Putih, San Mig Light, San Miguel Pale Pilsen, and San Miguel Cerveza Negra. The company's only business segment is the Beverage Business segment. Geographically, it operates only in Indonesia.
65GF Score

Get the complete analysis for ISX:DLTA

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

Rp1,780.00
Price
Rp2,367.43
GF Value