PT Equity Development Investment Tbk (ISX:GSMF) Cyclically Adjusted FCF per Share: Rp0.54 (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:GSMF PT Equity Development Investment Tbk ISX:GSMF
59 GF Score
Price Rp87.00
GF Value Rp41.81
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is PT Equity Development Investment Tbk Cyclically Adjusted FCF per Share?

PT Equity Development Investment Tbk ISX:GSMF +1.16% 59 Cyclically Adjusted FCF per Share is Rp0.54 as of Mar. 2026. GuruFocus rates ISX:GSMF with a GF Score™ of 59/100 and a GF Value™ of Rp41.81 (Significantly Overvalued). The stock has 3 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 Equity Development Investment Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp1.711. 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 Rp0.54 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Equity Development Investment Tbk's average Cyclically Adjusted FCF Growth Rate was -99.90% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 2.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 1.90% 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 Equity Development Investment Tbk was 3.80% per year. The lowest was 0.30% per year. And the median was 2.70% per year.

As of today (2026-07-27), PT Equity Development Investment Tbk's current stock price is Rp87.00. PT Equity Development Investment Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp0.54. PT Equity Development Investment Tbk's Cyclically Adjusted Price-to-FCF of today is 161.11.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Equity Development Investment Tbk was 261.11. The lowest was 0.10. And the median was 0.17.


PT Equity Development Investment Tbk  (ISX:GSMF) 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 Equity Development Investment Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=87.00/0.54
=161.11

* 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 Equity Development Investment Tbk was 261.11. The lowest was 0.10. And the median was 0.17.


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 Equity Development Investment Tbk Cyclically Adjusted FCF per Share Related Terms


PT Equity Development Investment Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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

PT Equity Development Investment 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 450.88 477.91 494.78 504.72 517.84

PT Equity Development Investment 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 507.46 511.28 513.51 517.84 0.54

ISX:GSMF vs BRK.A, AIG, HIG: Cyclically Adjusted FCF per Share Comparison

For the Insurance - Diversified subindustry, PT Equity Development Investment 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 Equity Development Investment Tbk Cyclically Adjusted Price-to-FCF vs Insurance Industry

For the Insurance industry and Financial Services sector, PT Equity Development Investment Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:GSMF
59GF Score
PT Equity Development Investment Tbk ISX:GSMF
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Equity Development Investment 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 Equity Development Investment 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)
=1.711/136.5387*136.5387
=1.711

Current CPI (Mar. 2026) = 136.5387.

PT Equity Development Investment Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.427 103.212 -0.565
201609 0.282 104.142 0.370
201612 0.036 105.222 0.047
201703 -0.908 106.476 -1.164
201706 2.812 107.722 3.564
201709 -0.496 108.020 -0.627
201712 -2.290 109.017 -2.868
201803 -1.818 110.097 -2.255
201806 -5.723 111.085 -7.034
201809 -1.880 111.135 -2.310
201812 -7.280 112.430 -8.841
201903 7.990 112.829 9.669
201906 5.090 114.730 6.058
201909 -6.308 114.905 -7.496
201912 -6.221 115.486 -7.355
202003 -1.267 116.252 -1.488
202006 -2.490 116.630 -2.915
202009 1.281 116.397 1.503
202012 3.999 117.318 4.654
202103 3.187 117.840 3.693
202106 7.556 118.184 8.730
202109 -3.241 118.262 -3.742
202112 1.557 119.516 1.779
202203 2.087 120.948 2.356
202206 174.726 123.322 193.451
202209 -235.037 125.298 -256.122
202212 70.907 126.098 76.778
202303 -1.574 126.953 -1.693
202306 1.246 127.663 1.333
202309 -2.406 128.151 -2.563
202312 0.718 129.395 0.758
202403 2.649 130.607 2.769
202406 1.842 130.792 1.923
202409 -4.848 130.361 -5.078
202412 4.355 131.432 4.524
202503 1.064 131.948 1.101
202506 -1.145 133.241 -1.173
202509 -4.455 133.819 -4.546
202512 -1.498 135.271 -1.512
202603 1.711 136.539 1.711

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 Rp0.54 mean?
PT Equity Development Investment Tbk (ISX:GSMF) has a Cyclically Adjusted FCF per Share of Rp0.54 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 Equity Development Investment Tbk and its competitors.
Is PT Equity Development Investment Tbk's Cyclically Adjusted FCF per Share too high?
PT Equity Development Investment Tbk's current Cyclically Adjusted FCF per Share is Rp0.54. Overall, PT Equity Development Investment Tbk has a GF Score™ of 59/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Equity Development Investment Tbk's Cyclically Adjusted FCF per Share compare to BRK.A and AIG?
PT Equity Development Investment Tbk's Cyclically Adjusted FCF per Share of Rp0.54 can be compared against companies in the Insurance 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 Insurance company?
A good Cyclically Adjusted FCF per Share depends on the Insurance 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 Equity Development Investment Tbk and its competitors. PT Equity Development Investment Tbk's current Cyclically Adjusted FCF per Share is Rp0.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Equity Development Investment Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Equity Development Investment Tbk (ISX:GSMF) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp41.81, compared to a current price of Rp87.00 — trading 108.1% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp0.54. PT Equity Development Investment Tbk's overall GF Score™ is 59/100 with 3 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 Equity Development Investment Tbk (ISX:GSMF), the current Cyclically Adjusted FCF per Share is Rp0.54 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 Equity Development Investment Tbk (ISX:GSMF) Overvalued in 2026?

Based on GuruFocus' analysis, PT Equity Development Investment Tbk stock appears to be overvalued. The current stock price of Rp87.00 is trading 108.1% above its estimated GF Value™ of Rp41.81. GuruFocus considers PT Equity Development Investment Tbk to be Significantly Overvalued.

Key valuation signals for ISX:GSMF:

  • Cyclically Adjusted FCF per Share: Rp0.54
  • GF Value™: Rp41.81 vs. price of Rp87.00 (108.1% above fair value)
  • GF Score™: 59/100 with 3 warning signs

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


PT Equity Development Investment Tbk Business Description

Address Jalan Hayam Wuruk No. 8, Wisma Hayam Wuruk, 3rd Floor, Central Jakarta, Jakarta, IDN, 10120
PT Equity Development Investment Tbk is an Indonesia-based investment holding company engaged in the insurance business through its subsidiaries. It is also engaged in investment activities, management consulting services, and share investments, as well as training areas specifically for the Equity group. The company and its subsidiaries have categorized their business activity into four segments by the nature of the business, which include Holding company, travel services and venture capital, Banking and financing, Insurance, Stock administration and securities, out of which the majority of the revenue is generated from the Insurance segment. The company's geographical segments include Java Island and Outside Java Island.
59GF Score

Get the complete analysis for ISX:GSMF

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

Rp87.00
Price
Rp41.81
GF Value