PT Gowa Makassar Tourism Development Tbk (ISX:GMTD) Cyclically Adjusted FCF per Share: Rp16.70 (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:GMTD PT Gowa Makassar Tourism Development Tbk ISX:GMTD
73 GF Score
Price Rp1,330.00
GF Value Rp1,904.85
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is PT Gowa Makassar Tourism Development Tbk Cyclically Adjusted FCF per Share?

PT Gowa Makassar Tourism Development Tbk ISX:GMTD +1.14% 73 Cyclically Adjusted FCF per Share is Rp16.70 as of Mar. 2026. GuruFocus rates ISX:GMTD with a GF Score™ of 73/100 and a GF Value™ of Rp1,904.85 (Significantly Undervalued). The stock has 4 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 Gowa Makassar Tourism Development Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-0.913. 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 Rp16.70 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Gowa Makassar Tourism Development Tbk's average Cyclically Adjusted FCF Growth Rate was 565.30% 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.

As of today (2026-07-20), PT Gowa Makassar Tourism Development Tbk's current stock price is Rp1330.00. PT Gowa Makassar Tourism Development Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp16.70. PT Gowa Makassar Tourism Development Tbk's Cyclically Adjusted Price-to-FCF of today is 79.64.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Gowa Makassar Tourism Development Tbk was 2108.11. The lowest was 76.65. And the median was 231.66.


PT Gowa Makassar Tourism Development Tbk  (ISX:GMTD) 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 Gowa Makassar Tourism Development Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1330.00/16.70
=79.64

* 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 Gowa Makassar Tourism Development Tbk was 2108.11. The lowest was 76.65. And the median was 231.66.


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 Gowa Makassar Tourism Development Tbk Cyclically Adjusted FCF per Share Related Terms


PT Gowa Makassar Tourism Development Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Gowa Makassar Tourism 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 Gowa Makassar Tourism Development Tbk Cyclically Adjusted FCF per Share Chart

PT Gowa Makassar Tourism 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 0.00 0.00 0.00 2.82 13.14

PT Gowa Makassar Tourism 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 2.51 9.54 16.84 13.14 16.70

PT Gowa Makassar Tourism Development Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Development subindustry, PT Gowa Makassar Tourism 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 Gowa Makassar Tourism Development Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

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


ISX:GMTD
73GF Score
PT Gowa Makassar Tourism Development Tbk ISX:GMTD
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Gowa Makassar Tourism 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 Gowa Makassar Tourism 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)
=-0.913/136.5387*136.5387
=-0.913

Current CPI (Mar. 2026) = 136.5387.

PT Gowa Makassar Tourism Development Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -6.902 103.212 -9.131
201609 -1.016 104.142 -1.332
201612 -0.668 105.222 -0.867
201703 -1.120 106.476 -1.436
201706 1.649 107.722 2.090
201709 -2.428 108.020 -3.069
201712 3.671 109.017 4.598
201803 -6.833 110.097 -8.474
201806 3.244 111.085 3.987
201809 4.644 111.135 5.706
201812 6.014 112.430 7.304
201903 -0.160 112.829 -0.194
201906 -2.834 114.730 -3.373
201909 14.835 114.905 17.628
201912 -6.403 115.486 -7.570
202003 5.921 116.252 6.954
202006 4.031 116.630 4.719
202009 5.980 116.397 7.015
202012 -14.676 117.318 -17.080
202103 8.210 117.840 9.513
202106 23.672 118.184 27.348
202109 16.600 118.262 19.165
202112 7.958 119.516 9.091
202203 0.054 120.948 0.061
202206 17.068 123.322 18.897
202209 -47.223 125.298 -51.459
202212 -0.249 126.098 -0.270
202303 14.107 126.953 15.172
202306 -4.735 127.663 -5.064
202309 0.000 128.151 0.000
202312 27.982 129.395 29.527
202403 5.362 130.607 5.606
202406 -5.013 130.792 -5.233
202409 60.214 130.361 63.068
202412 6.297 131.432 6.542
202503 5.574 131.948 5.768
202506 45.536 133.241 46.663
202509 -22.886 133.819 -23.351
202512 -14.685 135.271 -14.823
202603 -0.913 136.539 -0.913

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 Rp16.70 mean?
PT Gowa Makassar Tourism Development Tbk (ISX:GMTD) has a Cyclically Adjusted FCF per Share of Rp16.70 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 Gowa Makassar Tourism Development Tbk and its competitors.
Is PT Gowa Makassar Tourism Development Tbk's Cyclically Adjusted FCF per Share too high?
PT Gowa Makassar Tourism Development Tbk's current Cyclically Adjusted FCF per Share is Rp16.70. Overall, PT Gowa Makassar Tourism Development Tbk has a GF Score™ of 73/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Gowa Makassar Tourism Development Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Gowa Makassar Tourism Development Tbk's Cyclically Adjusted FCF per Share of Rp16.70 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 Gowa Makassar Tourism Development Tbk and its competitors. PT Gowa Makassar Tourism Development Tbk's current Cyclically Adjusted FCF per Share is Rp16.70. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Gowa Makassar Tourism Development Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Gowa Makassar Tourism Development Tbk (ISX:GMTD) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp1,904.85, compared to a current price of Rp1,330.00 — trading 30.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp16.70. PT Gowa Makassar Tourism Development Tbk's overall GF Score™ is 73/100 with 4 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 Gowa Makassar Tourism Development Tbk (ISX:GMTD), the current Cyclically Adjusted FCF per Share is Rp16.70 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 Gowa Makassar Tourism Development Tbk (ISX:GMTD) Overvalued in 2026?

Based on GuruFocus' analysis, PT Gowa Makassar Tourism Development Tbk stock appears to be undervalued. The current stock price of Rp1,330.00 is trading 30.2% below its estimated GF Value™ of Rp1,904.85. GuruFocus considers PT Gowa Makassar Tourism Development Tbk to be Significantly Undervalued.

Key valuation signals for ISX:GMTD:

  • Cyclically Adjusted FCF per Share: Rp16.70
  • GF Value™: Rp1,904.85 vs. price of Rp1,330.00 (30.2% below fair value)
  • GF Score™: 73/100 with 4 warning signs

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


PT Gowa Makassar Tourism Development Tbk Business Description

Address Jalan Metro Tanjung Bunga Mall GTC, GA-9 No. 1B, Tanjung Bunga, Sulawesi Selatan, Makassar, IDN, 90134
PT Gowa Makassar Tourism Development Tbk engages in property development and investment business. It is involved in the development of residential estates, apartments, condominiums, hotels, recreational facilities, commercial complexes, real estate, and other supporting facilities. It classifies its business activities into two business segments: the Core segment, which consists of sales of residential houses, shop houses, and ready-to-build land, and a supporting segment consisting of Akkarena tourism area management and urban management. Its projects include Residential and Commercial. The company is based in Indonesia, and the majority of its revenues are derived from the real estate business.
73GF Score

Get the complete analysis for ISX:GMTD

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

Rp1,330.00
Price
Rp1,904.85
GF Value