PT Bakrieland Development Tbk (ISX:ELTY) Cyclically Adjusted FCF per Share: Rp-22.06 (As of Mar. 2026)


ISX:ELTY PT Bakrieland Development Tbk ISX:ELTY
70 GF Score
Price Rp22.00
GF Value Rp23.92
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is PT Bakrieland Development Tbk Cyclically Adjusted FCF per Share?

PT Bakrieland Development Tbk ISX:ELTY +4.76% 70 Cyclically Adjusted FCF per Share is Rp-22.06 as of Mar. 2026. GuruFocus rates ISX:ELTY with a GF Score™ of 70/100 and a GF Value™ of Rp23.92 (Fairly Valued). 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 Bakrieland Development Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp0.267. 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-22.06 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -9.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 16.30% 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 Bakrieland Development Tbk was 56.30% per year. The lowest was -9.30% per year. And the median was 35.50% per year.

As of today (2026-07-12), PT Bakrieland Development Tbk's current stock price is Rp22.00. PT Bakrieland Development Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp-22.06. PT Bakrieland Development Tbk's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Bakrieland Development Tbk was 3.30. The lowest was 2.78. And the median was 2.78.


PT Bakrieland Development Tbk  (ISX:ELTY) 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Bakrieland Development Tbk was 3.30. The lowest was 2.78. And the median was 2.78.


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 Bakrieland Development Tbk Cyclically Adjusted FCF per Share Related Terms


PT Bakrieland Development Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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

PT Bakrieland Development 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 -29.25 -20.77 -24.16 -25.99 -27.10

PT Bakrieland Development 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 -22.50 -19.47 -18.41 -27.10 -22.06

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

For the Real Estate Services subindustry, PT Bakrieland Development 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 Bakrieland Development Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

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


ISX:ELTY
70GF Score
PT Bakrieland Development Tbk ISX:ELTY
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Bakrieland Development 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 Bakrieland Development 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)
=0.267/136.5387*136.5387
=0.267

Current CPI (Mar. 2026) = 136.5387.

PT Bakrieland Development Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.000 103.212 0.000
201609 -58.181 104.142 -76.280
201612 -12.557 105.222 -16.294
201703 -22.597 106.476 -28.977
201706 -24.132 107.722 -30.588
201709 3.806 108.020 4.811
201712 -50.346 109.017 -63.056
201803 -0.799 110.097 -0.991
201806 -1.310 111.085 -1.610
201809 -0.083 111.135 -0.102
201812 0.345 112.430 0.419
201903 -0.765 112.829 -0.926
201906 -0.090 114.730 -0.107
201909 -0.391 114.905 -0.465
201912 0.427 115.486 0.505
202003 -0.785 116.252 -0.922
202006 -0.127 116.630 -0.149
202009 -0.026 116.397 -0.030
202012 -0.521 117.318 -0.606
202103 0.654 117.840 0.758
202106 -0.166 118.184 -0.192
202109 0.010 118.262 0.012
202112 -0.288 119.516 -0.329
202203 1.329 120.948 1.500
202206 -0.405 123.322 -0.448
202209 5.382 125.298 5.865
202212 -4.604 126.098 -4.985
202303 0.542 126.953 0.583
202306 -0.693 127.663 -0.741
202309 0.320 128.151 0.341
202312 -0.209 129.395 -0.221
202403 0.405 130.607 0.423
202406 -0.807 130.792 -0.842
202409 -0.548 130.361 -0.574
202412 -2.055 131.432 -2.135
202503 -1.775 131.948 -1.837
202506 1.627 133.241 1.667
202509 1.357 133.819 1.385
202512 -0.218 135.271 -0.220
202603 0.267 136.539 0.267

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-22.06 mean?
PT Bakrieland Development Tbk (ISX:ELTY) has a Cyclically Adjusted FCF per Share of Rp-22.06 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 Bakrieland Development Tbk and its competitors.
Is PT Bakrieland Development Tbk's Cyclically Adjusted FCF per Share too high?
PT Bakrieland Development Tbk's current Cyclically Adjusted FCF per Share is Rp-22.06. Overall, PT Bakrieland Development Tbk has a GF Score™ of 70/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Bakrieland Development Tbk's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
PT Bakrieland Development Tbk's Cyclically Adjusted FCF per Share of Rp-22.06 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 Bakrieland Development Tbk and its competitors. PT Bakrieland Development Tbk's current Cyclically Adjusted FCF per Share is Rp-22.06. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Bakrieland Development Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Bakrieland Development Tbk (ISX:ELTY) is currently considered Fairly Valued. The stock's GF Value™ is Rp23.92, compared to a current price of Rp22.00 — trading 8% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-22.06. PT Bakrieland Development Tbk's overall GF Score™ is 70/100 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 Bakrieland Development Tbk (ISX:ELTY), the current Cyclically Adjusted FCF per Share is Rp-22.06 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 Bakrieland Development Tbk (ISX:ELTY) Overvalued in 2026?

Based on GuruFocus' analysis, PT Bakrieland Development Tbk stock appears to be undervalued. The current stock price of Rp22.00 is trading 8% below its estimated GF Value™ of Rp23.92. GuruFocus considers PT Bakrieland Development Tbk to be Fairly Valued.

Key valuation signals for ISX:ELTY:

  • Cyclically Adjusted FCF per Share: Rp-22.06
  • GF Value™: Rp23.92 vs. price of Rp22.00 (8% below fair value)
  • GF Score™: 70/100 with 2 warning signs

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


PT Bakrieland Development Tbk Business Description

Address Jalan H.R. Rasuna Said Kav. B-1, Wisma Bakrie 1, 6th Floor, South Jakarta, Jakarta, IDN, 12920
PT Bakrieland Development Tbk is a property development company. The company's operating segment are: Division I including Sales of land, residential, apartment/ condotel and office spaces; Division II consisting Rental and management of office, spaces, courts and membership fees; Division III consisting Hotel, food and beverages; Division IV includes Theme parks, and Division V represents Others. It generates maximum revenue from the Division II, Rental and management of office, spaces, courts and membership fees segment. Geographically, the company operates in Indonesia in Jakarta, Bogor, Yogyakarta, Lampung, and Sidoarjo.
70GF Score

Get the complete analysis for ISX:ELTY

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

Rp22.00
Price
Rp23.92
GF Value