PT Indika Energy Tbk (ISX:INDY) Cyclically Adjusted FCF per Share: Rp351.53 (As of Mar. 2026)


ISX:INDY PT Indika Energy Tbk ISX:INDY
72 GF Score
Price Rp2,020.00
GF Value Rp1,239.13
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Indika Energy Tbk Cyclically Adjusted FCF per Share?

PT Indika Energy Tbk ISX:INDY +3.59% 72 Cyclically Adjusted FCF per Share is Rp351.53 as of Mar. 2026. GuruFocus rates ISX:INDY with a GF Score™ of 72/100 and a GF Value™ of Rp1,239.13 (Significantly Overvalued). 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 Indika Energy Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-29.155. 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 Rp351.53 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Indika Energy Tbk's average Cyclically Adjusted FCF Growth Rate was 2.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -2.90% 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 Indika Energy Tbk was 66.40% per year. The lowest was -2.90% per year. And the median was 31.75% per year.

As of today (2026-07-06), PT Indika Energy Tbk's current stock price is Rp2020.00. PT Indika Energy Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp351.53. PT Indika Energy Tbk's Cyclically Adjusted Price-to-FCF of today is 5.75.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Indika Energy Tbk was 45.94. The lowest was 3.03. And the median was 5.94.


PT Indika Energy Tbk  (ISX:INDY) 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 Indika Energy Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2020.00/351.53
=5.75

* 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 Indika Energy Tbk was 45.94. The lowest was 3.03. And the median was 5.94.


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 Indika Energy Tbk Cyclically Adjusted FCF per Share Related Terms


PT Indika Energy Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Indika Energy 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 Indika Energy Tbk Cyclically Adjusted FCF per Share Chart

PT Indika Energy 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 64.00 386.84 313.96 294.92 354.36

PT Indika Energy 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 343.65 329.84 327.42 354.36 351.53

PT Indika Energy Tbk Cyclically Adjusted FCF per Share Competitor Comparison

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

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

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


ISX:INDY
72GF Score
PT Indika Energy Tbk ISX:INDY
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Indika Energy 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 Indika Energy 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)
=-29.155/136.5387*136.5387
=-29.155

Current CPI (Mar. 2026) = 136.5387.

PT Indika Energy Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 6.326 103.212 8.369
201609 -91.352 104.142 -119.770
201612 107.975 105.222 140.111
201703 6.977 106.476 8.947
201706 41.971 107.722 53.199
201709 208.734 108.020 263.842
201712 49.820 109.017 62.397
201803 404.003 110.097 501.034
201806 -243.773 111.085 -299.631
201809 213.904 111.135 262.800
201812 -1.845 112.430 -2.241
201903 122.048 112.829 147.696
201906 -229.129 114.730 -272.683
201909 156.172 114.905 185.576
201912 -100.423 115.486 -118.730
202003 146.154 116.252 171.658
202006 -156.590 116.630 -183.320
202009 32.237 116.397 37.816
202012 63.537 117.318 73.946
202103 57.114 117.840 66.177
202106 35.464 118.184 40.972
202109 0.000 118.262 0.000
202112 1,008.069 119.516 1,151.648
202203 439.850 120.948 496.548
202206 -74.363 123.322 -82.332
202209 1,229.918 125.298 1,340.252
202212 873.669 126.098 946.010
202303 447.304 126.953 481.080
202306 -1,429.093 127.663 -1,528.451
202309 77.059 128.151 82.102
202312 3.516 129.395 3.710
202403 -280.050 130.607 -292.769
202406 201.893 130.792 210.764
202409 -237.601 130.361 -248.861
202412 -156.755 131.432 -162.846
202503 62.492 131.948 64.666
202506 -62.222 133.241 -63.762
202509 -47.027 133.819 -47.983
202512 77.950 135.271 78.680
202603 -29.155 136.539 -29.155

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 Rp351.53 mean?
PT Indika Energy Tbk (ISX:INDY) has a Cyclically Adjusted FCF per Share of Rp351.53 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 Indika Energy Tbk and its competitors.
Is PT Indika Energy Tbk's Cyclically Adjusted FCF per Share too high?
PT Indika Energy Tbk's current Cyclically Adjusted FCF per Share is Rp351.53. Overall, PT Indika Energy Tbk has a GF Score™ of 72/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Indika Energy Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Indika Energy Tbk's Cyclically Adjusted FCF per Share of Rp351.53 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 Indika Energy Tbk and its competitors. PT Indika Energy Tbk's current Cyclically Adjusted FCF per Share is Rp351.53. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Indika Energy Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Indika Energy Tbk (ISX:INDY) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp1,239.13, compared to a current price of Rp2,020.00 — trading 63% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp351.53. PT Indika Energy Tbk's overall GF Score™ is 72/100 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 Indika Energy Tbk (ISX:INDY), the current Cyclically Adjusted FCF per Share is Rp351.53 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 Indika Energy Tbk (ISX:INDY) Overvalued in 2026?

Based on GuruFocus' analysis, PT Indika Energy Tbk stock appears to be overvalued. The current stock price of Rp2,020.00 is trading 63% above its estimated GF Value™ of Rp1,239.13. GuruFocus considers PT Indika Energy Tbk to be Significantly Overvalued.

Key valuation signals for ISX:INDY:

  • Cyclically Adjusted FCF per Share: Rp351.53
  • GF Value™: Rp1,239.13 vs. price of Rp2,020.00 (63% above fair value)
  • GF Score™: 72/100 with 4 warning signs

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


PT Indika Energy Tbk Business Description

Other Exchanges I41:Germany
Address Jl. Jend Gatot Subroto Kav. 21, Graha Mitra, Lantai 3, Jakarta Selatan, IDN, 12930
PT Indika Energy Tbk is an Indonesia-based integrated energy company engaged in exploring, producing, and processing coal. The company and its subsidiaries are principally organized and based on Energy resources, Energy services, Logistics and infrastructure, Green business, Mineral, Digital Ventures, and Other segments. The company derives maximum revenue from Energy resources engaged in the field exploration of coal resources, production, and trading.
72GF Score

Get the complete analysis for ISX:INDY

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

Rp2,020.00
Price
Rp1,239.13
GF Value