PT Elnusa Tbk (ISX:ELSA) Cyclically Adjusted FCF per Share: Rp94.18 (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:ELSA PT Elnusa Tbk ISX:ELSA
92 GF Score
Price Rp655.00
GF Value Rp515.38
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is PT Elnusa Tbk Cyclically Adjusted FCF per Share?

PT Elnusa Tbk ISX:ELSA +2.34% 92 Cyclically Adjusted FCF per Share is Rp94.18 as of Mar. 2026. GuruFocus rates ISX:ELSA with a GF Score™ of 92/100 and a GF Value™ of Rp515.38 (Modestly Overvalued). The stock has 2 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 Elnusa Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp109.115. 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 Rp94.18 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Elnusa Tbk's average Cyclically Adjusted FCF Growth Rate was 42.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -29.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -24.30% 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 Elnusa Tbk was 5.50% per year. The lowest was -39.10% per year. And the median was -31.50% per year.

As of today (2026-07-20), PT Elnusa Tbk's current stock price is Rp655.00. PT Elnusa Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp94.18. PT Elnusa Tbk's Cyclically Adjusted Price-to-FCF of today is 6.95.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Elnusa Tbk was 10.82. The lowest was 0.67. And the median was 1.81.


PT Elnusa Tbk  (ISX:ELSA) 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 Elnusa Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=655.00/94.18
=6.95

* 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 Elnusa Tbk was 10.82. The lowest was 0.67. And the median was 1.81.


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 Elnusa Tbk Cyclically Adjusted FCF per Share Related Terms


PT Elnusa Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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

PT Elnusa 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 224.16 242.56 46.63 65.21 85.62

PT Elnusa 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 66.34 74.79 73.16 85.62 94.18

ISX:ELSA vs SLB, BKR, HAL: Cyclically Adjusted FCF per Share Comparison

For the Oil & Gas Equipment & Services subindustry, PT Elnusa 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 Elnusa Tbk Cyclically Adjusted Price-to-FCF vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, PT Elnusa Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:ELSA
92GF Score
PT Elnusa Tbk ISX:ELSA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Elnusa 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 Elnusa 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)
=109.115/136.5387*136.5387
=109.115

Current CPI (Mar. 2026) = 136.5387.

PT Elnusa Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 8.575 103.212 11.344
201609 -7.699 104.142 -10.094
201612 -1.238 105.222 -1.606
201703 -7.436 106.476 -9.536
201706 -1.875 107.722 -2.377
201709 19.030 108.020 24.054
201712 5.583 109.017 6.992
201803 -23.909 110.097 -29.651
201806 -29.221 111.085 -35.917
201809 8.393 111.135 10.312
201812 16.497 112.430 20.035
201903 -23.643 112.829 -28.611
201906 -44.214 114.730 -52.618
201909 39.507 114.905 46.945
201912 17.900 115.486 21.163
202003 25.807 116.252 30.310
202006 6.461 116.630 7.564
202009 17.518 116.397 20.549
202012 16.508 117.318 19.213
202103 21.064 117.840 24.406
202106 7.080 118.184 8.180
202109 1.715 118.262 1.980
202112 74.439 119.516 85.041
202203 28.533 120.948 32.211
202206 27.585 123.322 30.541
202209 42.192 125.298 45.977
202212 50.869 126.098 55.081
202303 71.039 126.953 76.403
202306 -51.715 127.663 -55.311
202309 64.187 128.151 68.388
202312 40.741 129.395 42.990
202403 57.046 130.607 59.637
202406 30.736 130.792 32.087
202409 32.908 130.361 34.468
202412 67.334 131.432 69.950
202503 14.450 131.948 14.953
202506 44.161 133.241 45.254
202509 -19.891 133.819 -20.295
202512 131.439 135.271 132.671
202603 109.115 136.539 109.115

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 Rp94.18 mean?
PT Elnusa Tbk (ISX:ELSA) has a Cyclically Adjusted FCF per Share of Rp94.18 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 Elnusa Tbk and its competitors.
Is PT Elnusa Tbk's Cyclically Adjusted FCF per Share too high?
PT Elnusa Tbk's current Cyclically Adjusted FCF per Share is Rp94.18. Overall, PT Elnusa Tbk has a GF Score™ of 92/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Elnusa Tbk's Cyclically Adjusted FCF per Share compare to SLB and BKR?
PT Elnusa Tbk's Cyclically Adjusted FCF per Share of Rp94.18 can be compared against companies in the Oil & Gas 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 an Oil & Gas company?
A good Cyclically Adjusted FCF per Share depends on the Oil & Gas 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 Elnusa Tbk and its competitors. PT Elnusa Tbk's current Cyclically Adjusted FCF per Share is Rp94.18. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Elnusa Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Elnusa Tbk (ISX:ELSA) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp515.38, compared to a current price of Rp655.00 — trading 27.1% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp94.18. PT Elnusa Tbk's overall GF Score™ is 92/100 with 2 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 Elnusa Tbk (ISX:ELSA), the current Cyclically Adjusted FCF per Share is Rp94.18 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 Elnusa Tbk (ISX:ELSA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Elnusa Tbk stock appears to be overvalued. The current stock price of Rp655.00 is trading 27.1% above its estimated GF Value™ of Rp515.38. GuruFocus considers PT Elnusa Tbk to be Modestly Overvalued.

Key valuation signals for ISX:ELSA:

  • Cyclically Adjusted FCF per Share: Rp94.18
  • GF Value™: Rp515.38 vs. price of Rp655.00 (27.1% above fair value)
  • GF Score™: 92/100 with 2 warning signs

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


PT Elnusa Tbk Business Description

Industry EnergyOil & Gas
Address Jalan T.B. Simatupang Kav. 1 B, Graha Elnusa, 16th Floor, Jakarta, IDN, 12560
PT Elnusa Tbk is engaged in upstream oil and gas services and investing in shares of stock of subsidiaries and joint ventures that are engaged in various businesses in oil and gas support services and energy distribution and logistics services. The company also provides goods and services including providing and managing office space for its subsidiaries, related parties and third parties. Its business segments are: Integrated upstream oil and gas services, Oil and gas support services, and Sales of goods and energy distribution and logistics services. The majority of the company's revenue is derived from the Sales of goods and energy distribution and logistics services segment, which provides storage services, trading, distribution and marketing of oil and gas products in Indonesia.
92GF Score

Get the complete analysis for ISX:ELSA

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

Rp655.00
Price
Rp515.38
GF Value