PT Gunawan Dianjaya Steel Tbk (ISX:GDST) Cyclically Adjusted FCF per Share: Rp-6.54 (As of Mar. 2026)


ISX:GDST PT Gunawan Dianjaya Steel Tbk ISX:GDST
64 GF Score
Price Rp79.00
GF Value Rp89.77
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is PT Gunawan Dianjaya Steel Tbk Cyclically Adjusted FCF per Share?

PT Gunawan Dianjaya Steel Tbk ISX:GDST -1.25% 64 Cyclically Adjusted FCF per Share is Rp-6.54 as of Mar. 2026. GuruFocus rates ISX:GDST with a GF Score™ of 64/100 and a GF Value™ of Rp89.77 (Modestly Undervalued). The stock has 7 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 Gunawan Dianjaya Steel Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp10.114. 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-6.54 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -31.20% 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 Gunawan Dianjaya Steel Tbk was -31.20% per year. The lowest was -31.20% per year. And the median was -31.20% per year.

As of today (2026-07-05), PT Gunawan Dianjaya Steel Tbk's current stock price is Rp79.00. PT Gunawan Dianjaya Steel Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp-6.54. PT Gunawan Dianjaya Steel Tbk's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Gunawan Dianjaya Steel Tbk was 544.44. The lowest was 50.26. And the median was 114.95.


PT Gunawan Dianjaya Steel Tbk  (ISX:GDST) 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 Gunawan Dianjaya Steel Tbk was 544.44. The lowest was 50.26. And the median was 114.95.


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 Gunawan Dianjaya Steel Tbk Cyclically Adjusted FCF per Share Related Terms


PT Gunawan Dianjaya Steel Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Gunawan Dianjaya Steel 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 Gunawan Dianjaya Steel Tbk Cyclically Adjusted FCF per Share Chart

PT Gunawan Dianjaya Steel 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 0.91 -3.44 -4.11 -6.23 -7.77

PT Gunawan Dianjaya Steel 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 -5.01 -5.76 -5.03 -7.77 -6.54

ISX:GDST vs NUE, STLD, RS: Cyclically Adjusted FCF per Share Comparison

For the Steel subindustry, PT Gunawan Dianjaya Steel 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 Gunawan Dianjaya Steel Tbk Cyclically Adjusted Price-to-FCF vs Steel Industry

For the Steel industry and Basic Materials sector, PT Gunawan Dianjaya Steel Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:GDST
64GF Score
PT Gunawan Dianjaya Steel Tbk ISX:GDST
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Gunawan Dianjaya Steel 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 Gunawan Dianjaya Steel 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)
=10.114/136.5387*136.5387
=10.114

Current CPI (Mar. 2026) = 136.5387.

PT Gunawan Dianjaya Steel Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 2.274 103.212 3.008
201609 -2.639 104.142 -3.460
201612 5.604 105.222 7.272
201703 4.385 106.476 5.623
201706 -0.029 107.722 -0.037
201709 -7.836 108.020 -9.905
201712 -0.166 109.017 -0.208
201803 1.629 110.097 2.020
201806 -6.832 111.085 -8.397
201809 -3.510 111.135 -4.312
201812 -3.172 112.430 -3.852
201903 -2.597 112.829 -3.143
201906 -5.068 114.730 -6.031
201909 -5.931 114.905 -7.048
201912 -3.384 115.486 -4.001
202003 -2.083 116.252 -2.446
202006 6.391 116.630 7.482
202009 -10.275 116.397 -12.053
202012 0.255 117.318 0.297
202103 4.859 117.840 5.630
202106 -12.584 118.184 -14.538
202109 2.253 118.262 2.601
202112 1.206 119.516 1.378
202203 -3.248 120.948 -3.667
202206 28.567 123.322 31.628
202209 -7.645 125.298 -8.331
202212 -0.770 126.098 -0.834
202303 -6.382 126.953 -6.864
202306 -1.159 127.663 -1.240
202309 4.061 128.151 4.327
202312 -10.700 129.395 -11.291
202403 11.650 130.607 12.179
202406 -19.055 130.792 -19.892
202409 29.540 130.361 30.940
202412 -29.133 131.432 -30.265
202503 2.278 131.948 2.357
202506 -5.066 133.241 -5.191
202509 7.085 133.819 7.229
202512 -32.140 135.271 -32.441
202603 10.114 136.539 10.114

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-6.54 mean?
PT Gunawan Dianjaya Steel Tbk (ISX:GDST) has a Cyclically Adjusted FCF per Share of Rp-6.54 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 Gunawan Dianjaya Steel Tbk and its competitors.
Is PT Gunawan Dianjaya Steel Tbk's Cyclically Adjusted FCF per Share too high?
PT Gunawan Dianjaya Steel Tbk's current Cyclically Adjusted FCF per Share is Rp-6.54. Overall, PT Gunawan Dianjaya Steel Tbk has a GF Score™ of 64/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Gunawan Dianjaya Steel Tbk's Cyclically Adjusted FCF per Share compare to NUE and STLD?
PT Gunawan Dianjaya Steel Tbk's Cyclically Adjusted FCF per Share of Rp-6.54 can be compared against companies in the Steel 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 Steel company?
A good Cyclically Adjusted FCF per Share depends on the Steel 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 Gunawan Dianjaya Steel Tbk and its competitors. PT Gunawan Dianjaya Steel Tbk's current Cyclically Adjusted FCF per Share is Rp-6.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Gunawan Dianjaya Steel Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Gunawan Dianjaya Steel Tbk (ISX:GDST) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp89.77, compared to a current price of Rp79.00 — trading 12% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-6.54. PT Gunawan Dianjaya Steel Tbk's overall GF Score™ is 64/100 with 7 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 Gunawan Dianjaya Steel Tbk (ISX:GDST), the current Cyclically Adjusted FCF per Share is Rp-6.54 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 Gunawan Dianjaya Steel Tbk (ISX:GDST) Overvalued in 2026?

Based on GuruFocus' analysis, PT Gunawan Dianjaya Steel Tbk stock appears to be undervalued. The current stock price of Rp79.00 is trading 12% below its estimated GF Value™ of Rp89.77. GuruFocus considers PT Gunawan Dianjaya Steel Tbk to be Modestly Undervalued.

Key valuation signals for ISX:GDST:

  • Cyclically Adjusted FCF per Share: Rp-6.54
  • GF Value™: Rp89.77 vs. price of Rp79.00 (12% below fair value)
  • GF Score™: 64/100 with 7 warning signs

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


PT Gunawan Dianjaya Steel Tbk Business Description

Address Jalan Margomulyo 29A, Tambak Sarioso, Asemrowo, Jawa Timur, Surabaya, IDN, 60184
PT Gunawan Dianjaya Steel Tbk is an Indonesian steel plate manufacturing (re-rolling) company. It is engaged in the manufacture of Hot Rolled Steel Plate. Its products include Low carbon Structural Steel Plates, High Strength Low Alloy Structural Steel Plates, Steel plates for boilers and pressure vessels, Steel plates for ship building including Hull Structural Steel Plates (Mild Steels), and High Strength Hull Structural Steel Plates (High Tensile Steels). It operates in single segment of manufacturing of hot rolled steel in Indonesia.
64GF Score

Get the complete analysis for ISX:GDST

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

Rp79.00
Price
Rp89.77
GF Value