PT Garda Tujuh Buana Tbk (ISX:GTBO) Cyclically Adjusted FCF per Share: Rp3.03 (As of Sep. 2025)

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:GTBO PT Garda Tujuh Buana Tbk ISX:GTBO
46 GF Score
Price Rp170.00
GF Value Rp99.29
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is PT Garda Tujuh Buana Tbk Cyclically Adjusted FCF per Share?

PT Garda Tujuh Buana Tbk ISX:GTBO 46 Cyclically Adjusted FCF per Share is Rp3.03 as of Sep. 2025. GuruFocus rates ISX:GTBO with a GF Score™ of 46/100 and a GF Value™ of Rp99.29 (Significantly Overvalued). 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 Garda Tujuh Buana Tbk's adjusted free cash flow per share for the three months ended in Sep. 2025 was Rp0.885. 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 Rp3.03 for the trailing ten years ended in Sep. 2025.

During the past 12 months, PT Garda Tujuh Buana Tbk's average Cyclically Adjusted FCF Growth Rate was -52.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -48.20% 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 Garda Tujuh Buana Tbk was -48.20% per year. The lowest was -48.20% per year. And the median was -48.20% per year.

As of today (2026-07-29), PT Garda Tujuh Buana Tbk's current stock price is Rp170.00. PT Garda Tujuh Buana Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Sep. 2025 was Rp3.03. PT Garda Tujuh Buana Tbk's Cyclically Adjusted Price-to-FCF of today is 56.11.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Garda Tujuh Buana Tbk was 151.72. The lowest was 3.24. And the median was 54.71.


PT Garda Tujuh Buana Tbk  (ISX:GTBO) 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 Garda Tujuh Buana Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=170.00/3.03
=56.11

* 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 Garda Tujuh Buana Tbk was 151.72. The lowest was 3.24. And the median was 54.71.


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 Garda Tujuh Buana Tbk Cyclically Adjusted FCF per Share Related Terms


PT Garda Tujuh Buana Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Garda Tujuh Buana 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 Garda Tujuh Buana Tbk Cyclically Adjusted FCF per Share Chart

PT Garda Tujuh Buana Tbk Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 23.12 -41.58 9.00 3.22

PT Garda Tujuh Buana Tbk Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25
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 6.34 3.22 2.20 2.83 3.03

PT Garda Tujuh Buana Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Thermal Coal subindustry, PT Garda Tujuh Buana 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 Garda Tujuh Buana Tbk Cyclically Adjusted Price-to-FCF vs Other Energy Sources Industry

For the Other Energy Sources industry and Energy sector, PT Garda Tujuh Buana Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:GTBO
46GF Score
PT Garda Tujuh Buana Tbk ISX:GTBO
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Garda Tujuh Buana 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 Garda Tujuh Buana Tbk's adjusted Free Cash Flow per Share data for the three months ended in Sep. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Sep. 2025 (Change)*Current CPI (Sep. 2025)
=0.885/133.8190*133.8190
=0.885

Current CPI (Sep. 2025) = 133.8190.

PT Garda Tujuh Buana Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201512 -1.201 102.133 -1.574
201603 -0.707 102.764 -0.921
201606 -1.859 103.212 -2.410
201609 -1.097 104.142 -1.410
201612 -9.489 105.222 -12.068
201703 0.347 106.476 0.436
201706 -1.149 107.722 -1.427
201709 0.208 108.020 0.258
201712 17.003 109.017 20.871
201803 -0.941 110.097 -1.144
201806 2.093 111.085 2.521
201809 7.481 111.135 9.008
201812 -8.233 112.430 -9.799
201903 -0.472 112.829 -0.560
201906 12.600 114.730 14.696
201909 -2.009 114.905 -2.340
201912 4.871 115.486 5.644
202003 -0.214 116.252 -0.246
202006 -5.239 116.630 -6.011
202009 5.921 116.397 6.807
202012 -5.097 117.318 -5.814
202103 -0.554 117.840 -0.629
202106 -0.040 118.184 -0.045
202109 0.325 118.262 0.368
202112 5.949 119.516 6.661
202203 -2.221 120.948 -2.457
202206 -2.737 123.322 -2.970
202209 3.641 125.298 3.889
202212 18.488 126.098 19.620
202303 -0.062 126.953 -0.065
202306 -0.371 127.663 -0.389
202309 44.309 128.151 46.269
202312 -3.519 129.395 -3.639
202403 -4.713 130.607 -4.829
202406 -0.823 130.792 -0.842
202409 -24.104 130.361 -24.743
202412 -15.856 131.432 -16.144
202503 -6.225 131.948 -6.313
202506 1.168 133.241 1.173
202509 0.885 133.819 0.885

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 Rp3.03 mean?
PT Garda Tujuh Buana Tbk (ISX:GTBO) has a Cyclically Adjusted FCF per Share of Rp3.03 as of Sep. 2025. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on PT Garda Tujuh Buana Tbk and its competitors.
Is PT Garda Tujuh Buana Tbk's Cyclically Adjusted FCF per Share too high?
PT Garda Tujuh Buana Tbk's current Cyclically Adjusted FCF per Share is Rp3.03. Overall, PT Garda Tujuh Buana Tbk has a GF Score™ of 46/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Garda Tujuh Buana Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Garda Tujuh Buana Tbk's Cyclically Adjusted FCF per Share of Rp3.03 can be compared against companies in the Other Energy Sources 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 Other Energy Sources company?
A good Cyclically Adjusted FCF per Share depends on the Other Energy Sources 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 Garda Tujuh Buana Tbk and its competitors. PT Garda Tujuh Buana Tbk's current Cyclically Adjusted FCF per Share is Rp3.03. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Garda Tujuh Buana Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Garda Tujuh Buana Tbk (ISX:GTBO) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp99.29, compared to a current price of Rp170.00 — trading 71.2% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp3.03. PT Garda Tujuh Buana Tbk's overall GF Score™ is 46/100 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 Garda Tujuh Buana Tbk (ISX:GTBO), the current Cyclically Adjusted FCF per Share is Rp3.03 as of Sep. 2025. 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 Garda Tujuh Buana Tbk (ISX:GTBO) Overvalued in 2026?

Based on GuruFocus' analysis, PT Garda Tujuh Buana Tbk stock appears to be overvalued. The current stock price of Rp170.00 is trading 71.2% above its estimated GF Value™ of Rp99.29. GuruFocus considers PT Garda Tujuh Buana Tbk to be Significantly Overvalued.

Key valuation signals for ISX:GTBO:

  • Cyclically Adjusted FCF per Share: Rp3.03
  • GF Value™: Rp99.29 vs. price of Rp170.00 (71.2% above fair value)
  • GF Score™: 46/100 with 2 warning signs

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


PT Garda Tujuh Buana Tbk Business Description

Address Jalan MT Haryono Kav. 33, Gedung Menara Hijau Lantai 5, Suite 501A, Pancoran, Jakarta, IDN, 12770
PT Garda Tujuh Buana Tbk is an Indonesia-based company which is engaged in the business of coal mining processing and logistics operations. It is involved in mining and selling low calorific value coal. The mining site is located in the north-middle part of Bunyu Island that is unpopulated. The coal-fired power plant operators are its main customers. The company derives revenue from the sales of coal in Indonesia and other countries, of which key revenue is generated by exporting the coal.
46GF Score

Get the complete analysis for ISX:GTBO

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

Rp170.00
Price
Rp99.29
GF Value