PT Dharmatya Nusantara Tbk (ISX:DSNG) Cyclically Adjusted FCF per Share: Rp-6.45 (As of Jun. 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:DSNG PT Dharma Satya Nusantara Tbk ISX:DSNG
95 GF Score
Price Rp1,380.00
GF Value Rp1,090.17
Valuation Modestly Overvalued
View Full Analysis

What is PT Dharmatya Nusantara Tbk Cyclically Adjusted FCF per Share?

PT Dharmatya Nusantara Tbk ISX:DSNG +2.22% 95 Cyclically Adjusted FCF per Share is Rp-6.45 as of Jun. 2026. GuruFocus rates ISX:DSNG with a GF Score™ of 95/100 and a GF Value™ of Rp1,090.17 (Modestly Overvalued).

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 Dharmatya Nusantara Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp22.117. 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-6.45 for the trailing ten years ended in Jun. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 10.20% 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 Dharmatya Nusantara Tbk was 10.20% per year. The lowest was -21.00% per year. And the median was -5.40% per year.

As of today (2026-08-07), PT Dharmatya Nusantara Tbk's current stock price is Rp1380.00. PT Dharmatya Nusantara Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp-6.45. PT Dharmatya Nusantara Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Dharmatya Nusantara Tbk  (ISX:DSNG) 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 Dharmatya Nusantara Tbk Cyclically Adjusted FCF per Share Related Terms


PT Dharmatya Nusantara Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Dharmatya Nusantara 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 Dharmatya Nusantara Tbk Cyclically Adjusted FCF per Share Chart

PT Dharmatya Nusantara 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 -12.97 -17.24 -20.28 -22.96 -12.50

PT Dharmatya Nusantara Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -14.43 -11.89 -12.50 -10.28 -6.45

ISX:DSNG vs ADM, BG, TSN: Cyclically Adjusted FCF per Share Comparison

For the Farm Products subindustry, PT Dharmatya Nusantara 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 Dharmatya Nusantara Tbk Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Dharmatya Nusantara Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:DSNG
95GF Score
PT Dharma Satya Nusantara Tbk ISX:DSNG
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Dharmatya Nusantara 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 Dharmatya Nusantara Tbk's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=22.117/137.6954*137.6954
=22.117

Current CPI (Jun. 2026) = 137.6954.

PT Dharmatya Nusantara Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -15.581 104.142 -20.601
201612 2.659 105.222 3.480
201703 -6.914 106.476 -8.941
201706 28.536 107.722 36.476
201709 20.026 108.020 25.527
201712 8.197 109.017 10.353
201803 -6.703 110.097 -8.383
201806 -28.060 111.085 -34.782
201809 14.019 111.135 17.370
201812 -40.009 112.430 -49.000
201903 4.640 112.829 5.663
201906 -19.361 114.730 -23.236
201909 -2.220 114.905 -2.660
201912 -16.651 115.486 -19.853
202003 -3.820 116.252 -4.525
202006 -4.932 116.630 -5.823
202009 -16.424 116.397 -19.429
202012 19.739 117.318 23.168
202103 -5.878 117.840 -6.868
202106 -6.551 118.184 -7.633
202109 -17.578 118.262 -20.467
202112 8.038 119.516 9.261
202203 -4.976 120.948 -5.665
202206 -41.235 123.322 -46.041
202209 13.994 125.298 15.379
202212 -15.948 126.098 -17.415
202303 -14.308 126.953 -15.519
202306 -28.380 127.663 -30.610
202309 -14.611 128.151 -15.699
202312 22.409 129.395 23.847
202403 -14.854 130.607 -15.660
202406 8.617 130.792 9.072
202409 -17.365 130.361 -18.342
202412 31.760 131.432 33.274
202503 12.507 131.948 13.052
202506 34.121 133.241 35.262
202509 20.547 133.819 21.142
202512 22.629 135.271 23.035
202603 5.182 136.539 5.226
202606 22.117 137.695 22.117

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-6.45 mean?
PT Dharmatya Nusantara Tbk (ISX:DSNG) has a Cyclically Adjusted FCF per Share of Rp-6.45 as of Jun. 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 Dharmatya Nusantara Tbk and its competitors.
Is PT Dharmatya Nusantara Tbk's Cyclically Adjusted FCF per Share too high?
PT Dharmatya Nusantara Tbk's current Cyclically Adjusted FCF per Share is Rp-6.45. Overall, PT Dharmatya Nusantara Tbk has a GF Score™ of 95/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Dharmatya Nusantara Tbk's Cyclically Adjusted FCF per Share compare to ADM and BG?
PT Dharmatya Nusantara Tbk's Cyclically Adjusted FCF per Share of Rp-6.45 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods 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 Dharmatya Nusantara Tbk and its competitors. PT Dharmatya Nusantara Tbk's current Cyclically Adjusted FCF per Share is Rp-6.45. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Dharmatya Nusantara Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Dharmatya Nusantara Tbk (ISX:DSNG) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp1,090.17, compared to a current price of Rp1,380.00 — trading 26.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-6.45. PT Dharmatya Nusantara Tbk's overall GF Score™ is 95/100. 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 Dharmatya Nusantara Tbk (ISX:DSNG), the current Cyclically Adjusted FCF per Share is Rp-6.45 as of Jun. 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 Dharmatya Nusantara Tbk (ISX:DSNG) Overvalued in 2026?

Based on GuruFocus' analysis, PT Dharmatya Nusantara Tbk stock appears to be overvalued. The current stock price of Rp1,380.00 is trading 26.6% above its estimated GF Value™ of Rp1,090.17. GuruFocus considers PT Dharmatya Nusantara Tbk to be Modestly Overvalued.

Key valuation signals for ISX:DSNG:

  • Cyclically Adjusted FCF per Share: Rp-6.45
  • GF Value™: Rp1,090.17 vs. price of Rp1,380.00 (26.6% above fair value)
  • GF Score™: 95/100

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


PT Dharmatya Nusantara Tbk Business Description

Address Jl. Pulo Ayang Kav. OR 3, Kawasan Industri Pulogadung, Kelurahan Jatinegara, Kecamatan Cakung, Jakarta, IDN, 13930
PT Dharma Satya Nusantara Tbk is engaged in forestry, agriculture and plantation, transportation, plant construction, service, and trading industries. Its segments include Palm oil, Wood Products and renewable energy. The company generates its revenue from the Palm Oil segment. Geographically, the company operates in Indonesia, the United States of America, Europe, and the Asia Pacific. It derives a majority of its revenue from Indonesia.
95GF Score

Get the complete analysis for ISX:DSNG

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

Rp1,380.00
Price
Rp1,090.17
GF Value