PT Fortune Mate Indonesia Tbk (ISX:FMII) Cyclically Adjusted FCF per Share: Rp2.48 (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:FMII PT Fortune Mate Indonesia Tbk ISX:FMII
66 GF Score
Price Rp248.00
GF Value Rp186.12
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is PT Fortune Mate Indonesia Tbk Cyclically Adjusted FCF per Share?

PT Fortune Mate Indonesia Tbk ISX:FMII -3.13% 66 Cyclically Adjusted FCF per Share is Rp2.48 as of Mar. 2026. GuruFocus rates ISX:FMII with a GF Score™ of 66/100 and a GF Value™ of Rp186.12 (Significantly Overvalued). The stock has 1 warning sign 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 Fortune Mate Indonesia Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-0.501. 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 Rp2.48 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Fortune Mate Indonesia Tbk's average Cyclically Adjusted FCF Growth Rate was -49.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -9.20% 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 Fortune Mate Indonesia Tbk was -9.20% per year. The lowest was -9.20% per year. And the median was -9.20% per year.

As of today (2026-07-14), PT Fortune Mate Indonesia Tbk's current stock price is Rp248.00. PT Fortune Mate Indonesia Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp2.48. PT Fortune Mate Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is 100.00.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Fortune Mate Indonesia Tbk was 114.13. The lowest was 19.93. And the median was 61.35.


PT Fortune Mate Indonesia Tbk  (ISX:FMII) 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 Fortune Mate Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=248.00/2.48
=100.00

* 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 Fortune Mate Indonesia Tbk was 114.13. The lowest was 19.93. And the median was 61.35.


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 Fortune Mate Indonesia Tbk Cyclically Adjusted FCF per Share Related Terms


PT Fortune Mate Indonesia Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Fortune Mate Indonesia 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 Fortune Mate Indonesia Tbk Cyclically Adjusted FCF per Share Chart

PT Fortune Mate Indonesia 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 5.10 5.02 5.09 3.82

PT Fortune Mate Indonesia 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 4.91 3.61 4.69 3.82 2.48

PT Fortune Mate Indonesia Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Development subindustry, PT Fortune Mate Indonesia 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 Fortune Mate Indonesia Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

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


ISX:FMII
66GF Score
PT Fortune Mate Indonesia Tbk ISX:FMII
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Fortune Mate Indonesia 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 Fortune Mate Indonesia 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)
=-0.501/136.5387*136.5387
=-0.501

Current CPI (Mar. 2026) = 136.5387.

PT Fortune Mate Indonesia Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 22.644 103.212 29.956
201609 2.585 104.142 3.389
201612 -20.037 105.222 -26.001
201703 1.049 106.476 1.345
201706 0.214 107.722 0.271
201709 -1.756 108.020 -2.220
201712 2.397 109.017 3.002
201803 2.220 110.097 2.753
201806 0.694 111.085 0.853
201809 1.087 111.135 1.335
201812 1.002 112.430 1.217
201903 -0.067 112.829 -0.081
201906 -0.110 114.730 -0.131
201909 0.120 114.905 0.143
201912 2.336 115.486 2.762
202003 0.492 116.252 0.578
202006 0.288 116.630 0.337
202009 -2.796 116.397 -3.280
202012 0.231 117.318 0.269
202103 0.218 117.840 0.253
202106 0.419 118.184 0.484
202109 0.919 118.262 1.061
202112 0.846 119.516 0.966
202203 4.818 120.948 5.439
202206 -0.178 123.322 -0.197
202209 -1.030 125.298 -1.122
202212 -2.177 126.098 -2.357
202303 -0.030 126.953 -0.032
202306 -0.786 127.663 -0.841
202309 3.131 128.151 3.336
202312 0.837 129.395 0.883
202403 0.266 130.607 0.278
202406 0.100 130.792 0.104
202409 0.790 130.361 0.827
202412 0.334 131.432 0.347
202503 0.383 131.948 0.396
202506 0.315 133.241 0.323
202509 -0.638 133.819 -0.651
202512 -0.682 135.271 -0.688
202603 -0.501 136.539 -0.501

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 Rp2.48 mean?
PT Fortune Mate Indonesia Tbk (ISX:FMII) has a Cyclically Adjusted FCF per Share of Rp2.48 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 Fortune Mate Indonesia Tbk and its competitors.
Is PT Fortune Mate Indonesia Tbk's Cyclically Adjusted FCF per Share too high?
PT Fortune Mate Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp2.48. Overall, PT Fortune Mate Indonesia Tbk has a GF Score™ of 66/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Fortune Mate Indonesia Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Fortune Mate Indonesia Tbk's Cyclically Adjusted FCF per Share of Rp2.48 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 Fortune Mate Indonesia Tbk and its competitors. PT Fortune Mate Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp2.48. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Fortune Mate Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Fortune Mate Indonesia Tbk (ISX:FMII) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp186.12, compared to a current price of Rp248.00 — trading 33.2% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp2.48. PT Fortune Mate Indonesia Tbk's overall GF Score™ is 66/100 with 1 warning sign 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 Fortune Mate Indonesia Tbk (ISX:FMII), the current Cyclically Adjusted FCF per Share is Rp2.48 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 Fortune Mate Indonesia Tbk (ISX:FMII) Overvalued in 2026?

Based on GuruFocus' analysis, PT Fortune Mate Indonesia Tbk stock appears to be overvalued. The current stock price of Rp248.00 is trading 33.2% above its estimated GF Value™ of Rp186.12. GuruFocus considers PT Fortune Mate Indonesia Tbk to be Significantly Overvalued.

Key valuation signals for ISX:FMII:

  • Cyclically Adjusted FCF per Share: Rp2.48
  • GF Value™: Rp186.12 vs. price of Rp248.00 (33.2% above fair value)
  • GF Score™: 66/100 with 1 warning sign

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


PT Fortune Mate Indonesia Tbk Business Description

Address Jalan Raya Darmo Number 54-56, Gedung Gozco Lantai 3, Surabaya, IDN, 60265
PT Fortune Mate Indonesia Tbk is an Indonesian-based real estate company. It is engaged in real estate development and construction services business. The company's projects include office and industrial, residential, and land. The Company's business segment is only one segment, namely Real Estate by building Juanda Land Housing and Fortune Bizpark Warehousing (FBIP), which are located on Tambak Sawah and Juanda, Sidoarjo Regency.
66GF Score

Get the complete analysis for ISX:FMII

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

Rp248.00
Price
Rp186.12
GF Value