PT Indoritel Makmur Internasional Tbk (ISX:DNET) Cyclically Adjusted FCF per Share: Rp-41.41 (As of Mar. 2026)


ISX:DNET PT Indoritel Makmur Internasional Tbk ISX:DNET
84 GF Score
Price Rp10,300.00
GF Value Rp9,996.77
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is PT Indoritel Makmur Internasional Tbk Cyclically Adjusted FCF per Share?

PT Indoritel Makmur Internasional Tbk ISX:DNET 84 Cyclically Adjusted FCF per Share is Rp-41.41 as of Mar. 2026. GuruFocus rates ISX:DNET with a GF Score™ of 84/100 and a GF Value™ of Rp9,996.77 (Fairly Valued). 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 Indoritel Makmur Internasional Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-15.594. 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-41.41 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -9.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -9.60% 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 Indoritel Makmur Internasional Tbk was -7.90% per year. The lowest was -12.90% per year. And the median was -9.85% per year.

As of today (2026-06-25), PT Indoritel Makmur Internasional Tbk's current stock price is Rp10300.00. PT Indoritel Makmur Internasional Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp-41.41. PT Indoritel Makmur Internasional Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Indoritel Makmur Internasional Tbk  (ISX:DNET) 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 Indoritel Makmur Internasional Tbk Cyclically Adjusted FCF per Share Related Terms


PT Indoritel Makmur Internasional Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Indoritel Makmur Internasional 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 Indoritel Makmur Internasional Tbk Cyclically Adjusted FCF per Share Chart

PT Indoritel Makmur Internasional 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 -26.15 -30.19 -31.56 -35.03 -39.64

PT Indoritel Makmur Internasional 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 -36.60 -38.43 -40.12 -39.64 -41.41

ISX:DNET vs TMUS, VZ, T: Cyclically Adjusted FCF per Share Comparison

For the Telecom Services subindustry, PT Indoritel Makmur Internasional 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 Indoritel Makmur Internasional Tbk Cyclically Adjusted Price-to-FCF vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, PT Indoritel Makmur Internasional Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:DNET
84GF Score
PT Indoritel Makmur Internasional Tbk ISX:DNET
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Indoritel Makmur Internasional 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 Indoritel Makmur Internasional 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)
=-15.594/136.5387*136.5387
=-15.594

Current CPI (Mar. 2026) = 136.5387.

PT Indoritel Makmur Internasional Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -3.907 103.212 -5.169
201609 -4.381 104.142 -5.744
201612 -8.073 105.222 -10.476
201703 -5.859 106.476 -7.513
201706 -4.319 107.722 -5.474
201709 4.308 108.020 5.445
201712 -15.795 109.017 -19.783
201803 -8.803 110.097 -10.917
201806 -13.244 111.085 -16.279
201809 -21.306 111.135 -26.176
201812 -4.793 112.430 -5.821
201903 -22.322 112.829 -27.013
201906 -4.230 114.730 -5.034
201909 -39.920 114.905 -47.436
201912 -7.876 115.486 -9.312
202003 -17.250 116.252 -20.260
202006 -15.001 116.630 -17.562
202009 -15.810 116.397 -18.546
202012 -7.349 117.318 -8.553
202103 -10.069 117.840 -11.667
202106 -10.139 118.184 -11.714
202109 -11.698 118.262 -13.506
202112 1.233 119.516 1.409
202203 -8.468 120.948 -9.560
202206 -8.613 123.322 -9.536
202209 -9.388 125.298 -10.230
202212 2.555 126.098 2.767
202303 -8.913 126.953 -9.586
202306 -9.011 127.663 -9.637
202309 -5.253 128.151 -5.597
202312 18.738 129.395 19.773
202403 -12.894 130.607 -13.480
202406 -21.295 130.792 -22.231
202409 -11.254 130.361 -11.787
202412 16.512 131.432 17.154
202503 -14.431 131.948 -14.933
202506 -15.188 133.241 -15.564
202509 -16.479 133.819 -16.814
202512 7.830 135.271 7.903
202603 -15.594 136.539 -15.594

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-41.41 mean?
PT Indoritel Makmur Internasional Tbk (ISX:DNET) has a Cyclically Adjusted FCF per Share of Rp-41.41 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 Indoritel Makmur Internasional Tbk and its competitors.
Is PT Indoritel Makmur Internasional Tbk's Cyclically Adjusted FCF per Share too high?
PT Indoritel Makmur Internasional Tbk's current Cyclically Adjusted FCF per Share is Rp-41.41. Overall, PT Indoritel Makmur Internasional Tbk has a GF Score™ of 84/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Indoritel Makmur Internasional Tbk's Cyclically Adjusted FCF per Share compare to TMUS and VZ?
PT Indoritel Makmur Internasional Tbk's Cyclically Adjusted FCF per Share of Rp-41.41 can be compared against companies in the Telecommunication Services 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 Telecommunication Services company?
A good Cyclically Adjusted FCF per Share depends on the Telecommunication Services 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 Indoritel Makmur Internasional Tbk and its competitors. PT Indoritel Makmur Internasional Tbk's current Cyclically Adjusted FCF per Share is Rp-41.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Indoritel Makmur Internasional Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Indoritel Makmur Internasional Tbk (ISX:DNET) is currently considered Fairly Valued. The stock's GF Value™ is Rp9,996.77, compared to a current price of Rp10,300.00 — trading 3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-41.41. PT Indoritel Makmur Internasional Tbk's overall GF Score™ is 84/100 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 Indoritel Makmur Internasional Tbk (ISX:DNET), the current Cyclically Adjusted FCF per Share is Rp-41.41 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 Indoritel Makmur Internasional Tbk (ISX:DNET) Overvalued in 2026?

Based on GuruFocus' analysis, PT Indoritel Makmur Internasional Tbk stock appears to be overvalued. The current stock price of Rp10,300.00 is trading 3% above its estimated GF Value™ of Rp9,996.77. GuruFocus considers PT Indoritel Makmur Internasional Tbk to be Fairly Valued.

Key valuation signals for ISX:DNET:

  • Cyclically Adjusted FCF per Share: Rp-41.41
  • GF Value™: Rp9,996.77 vs. price of Rp10,300.00 (3% above fair value)
  • GF Score™: 84/100 with 5 warning signs

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


PT Indoritel Makmur Internasional Tbk Business Description

Address Jalan Jenderal Sudirman Kav. 70-71, Gedung Wisma Indocement Lantai 10, South Jakarta, Jakarta, IDN, 12910
PT Indoritel Makmur Internasional Tbk is an investment holding company. The company, through its subsidiaries, is engaged in providing infrastructure through fiber optic media and serving telecommunication services ranging from data communication to interactive video, managing SDWAN services, and a variety of other Internet of Things (IoT) derivatives. Its segments are the Corporate segment, the Retail segment, and Others. It generates the majority of revenue from the Corporate segment. The Corporate Business Segment provides fiber-optic-based telecommunications data connection service products for business customers, such as Last Mile Solution, Fiberization, IP Transit, IEPL, MPLS, and DWDM, to other telecommunications operators and international customers.
84GF Score

Get the complete analysis for ISX:DNET

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

Rp10,300.00
Price
Rp9,996.77
GF Value