PT Inti Bangun Sejahtera Tbk (ISX:IBST) Cyclically Adjusted FCF per Share: Rp101.41 (As of Jun. 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:IBST PT Inti Bangun Sejahtera Tbk ISX:IBST
58 GF Score
Price Rp8,475.00
GF Value Rp4,585.06
! 5 Warning Signs
View Full Analysis

What is PT Inti Bangun Sejahtera Tbk Cyclically Adjusted FCF per Share?

PT Inti Bangun Sejahtera Tbk ISX:IBST 58 Cyclically Adjusted FCF per Share is Rp101.41 as of Jun. 2026. GuruFocus rates ISX:IBST with a GF Score™ of 58/100 and a GF Value™ of Rp4,585.06. The stock has 5 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 Inti Bangun Sejahtera Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp89.829. 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 Rp101.41 for the trailing ten years ended in Jun. 2026.

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 (2026-08-13), PT Inti Bangun Sejahtera Tbk's current stock price is Rp8475.00. PT Inti Bangun Sejahtera Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp101.41. PT Inti Bangun Sejahtera Tbk's Cyclically Adjusted Price-to-FCF of today is 83.57.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Inti Bangun Sejahtera Tbk was 98.80. The lowest was 40.80. And the median was 76.84.


PT Inti Bangun Sejahtera Tbk  (ISX:IBST) 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 Inti Bangun Sejahtera Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=8475.00/101.41
=83.57

* 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 Inti Bangun Sejahtera Tbk was 98.80. The lowest was 40.80. And the median was 76.84.


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 Inti Bangun Sejahtera Tbk Cyclically Adjusted FCF per Share Related Terms


PT Inti Bangun Sejahtera Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Inti Bangun Sejahtera 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 Inti Bangun Sejahtera Tbk Cyclically Adjusted FCF per Share Chart

PT Inti Bangun Sejahtera 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 -91.92 -92.26 -63.47 60.22

PT Inti Bangun Sejahtera Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -30.80 -15.43 60.22 110.30 101.41

ISX:IBST vs TMUS, VZ, T: Cyclically Adjusted FCF per Share Comparison

For the Telecom Services subindustry, PT Inti Bangun Sejahtera 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 Inti Bangun Sejahtera Tbk Cyclically Adjusted Price-to-FCF vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, PT Inti Bangun Sejahtera Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Inti Bangun Sejahtera Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:IBST
58GF Score
PT Inti Bangun Sejahtera Tbk ISX:IBST
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Inti Bangun Sejahtera 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 Inti Bangun Sejahtera Tbk's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=89.829/137.6954*137.6954
=89.829

Current CPI (Jun. 2026) = 137.6954.

PT Inti Bangun Sejahtera Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 109.345 104.142 144.574
201612 -268.521 105.222 -351.392
201703 -20.652 106.476 -26.707
201706 -36.087 107.722 -46.128
201709 3.770 108.020 4.806
201712 17.033 109.017 21.514
201803 -243.777 110.097 -304.887
201806 -65.447 111.085 -81.125
201809 -57.381 111.135 -71.095
201812 30.886 112.430 37.827
201903 17.024 112.829 20.776
201906 8.736 114.730 10.485
201909 114.423 114.905 137.118
201912 -77.164 115.486 -92.004
202003 -87.864 116.252 -104.071
202006 2.682 116.630 3.166
202009 156.558 116.397 185.206
202012 185.083 117.318 217.231
202103 21.221 117.840 24.797
202106 -913.746 118.184 -1,064.600
202109 -30.146 118.262 -35.100
202112 5.082 119.516 5.855
202203 14.668 120.948 16.699
202206 -71.579 123.322 -79.921
202209 75.363 125.298 82.819
202212 59.963 126.098 65.478
202303 64.355 126.953 69.801
202306 194.369 127.663 209.644
202309 -1.147 128.151 -1.232
202312 134.611 129.395 143.246
202403 74.027 130.607 78.045
202406 159.055 130.792 167.451
202409 136.019 130.361 143.672
202412 94.211 131.432 98.701
202503 150.041 131.948 156.576
202506 273.189 133.241 282.323
202509 163.619 133.819 168.359
202512 185.780 135.271 189.110
202603 493.077 136.539 497.254
202606 89.829 137.695 89.829

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 Rp101.41 mean?
PT Inti Bangun Sejahtera Tbk (ISX:IBST) has a Cyclically Adjusted FCF per Share of Rp101.41 as of Jun. 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 Inti Bangun Sejahtera Tbk and its competitors.
Is PT Inti Bangun Sejahtera Tbk's Cyclically Adjusted FCF per Share too high?
PT Inti Bangun Sejahtera Tbk's current Cyclically Adjusted FCF per Share is Rp101.41. Overall, PT Inti Bangun Sejahtera Tbk has a GF Score™ of 58/100, reflecting its overall financial health beyond just this single metric.
How does PT Inti Bangun Sejahtera Tbk's Cyclically Adjusted FCF per Share compare to TMUS and VZ?
PT Inti Bangun Sejahtera Tbk's Cyclically Adjusted FCF per Share of Rp101.41 can be compared against companies in the Telecommunication Services 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 Telecommunication Services company?
A good Cyclically Adjusted FCF per Share depends on the Telecommunication Services 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 Inti Bangun Sejahtera Tbk and its competitors. PT Inti Bangun Sejahtera Tbk's current Cyclically Adjusted FCF per Share is Rp101.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Inti Bangun Sejahtera Tbk stock overvalued right now?
PT Inti Bangun Sejahtera Tbk (ISX:IBST) has a current Cyclically Adjusted FCF per Share of Rp101.41. The stock's GF Value™ is Rp4,585.06, compared to a current price of Rp8,475.00 — trading 84.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp101.41. PT Inti Bangun Sejahtera Tbk's overall GF Score™ is 58/100 with 5 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 Inti Bangun Sejahtera Tbk (ISX:IBST), the current Cyclically Adjusted FCF per Share is Rp101.41 as of Jun. 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 Inti Bangun Sejahtera Tbk (ISX:IBST) Overvalued in 2026?

Based on GuruFocus' analysis, PT Inti Bangun Sejahtera Tbk stock appears to be overvalued. The current stock price of Rp8,475.00 is trading 84.8% above its estimated GF Value™ of Rp4,585.06.

Key valuation signals for ISX:IBST:

  • Cyclically Adjusted FCF per Share: Rp101.41
  • GF Value™: Rp4,585.06 vs. price of Rp8,475.00 (84.8% above fair value)
  • GF Score™: 58/100 with 5 warning signs

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


PT Inti Bangun Sejahtera Tbk Business Description

Address Jalan Tanjung Karang No. 11, Desa Jati Kulon, Kecamatan Jati Kudus, Jawa, IDN
PT Inti Bangun Sejahtera Tbk is engaged in providing telecommunication services. The company's operating segment includes Telecommunication Tower Lease, and Network Equipment and Bandwidth Lease. The company generates maximum revenue from the Telecommunication tower.
58GF Score

Get the complete analysis for ISX:IBST

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

Rp8,475.00
Price
Rp4,585.06
GF Value