PT Indah Kiat Pulp & Paper Tbk (ISX:INKP) Cyclically Adjusted FCF per Share: Rp419.21 (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:INKP PT Indah Kiat Pulp & Paper Tbk ISX:INKP
96 GF Score
Price Rp8,375.00
GF Value Rp9,227.75
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is PT Indah Kiat Pulp & Paper Tbk Cyclically Adjusted FCF per Share?

PT Indah Kiat Pulp & Paper Tbk ISX:INKP -1.47% 96 Cyclically Adjusted FCF per Share is Rp419.21 as of Jun. 2026. GuruFocus rates ISX:INKP with a GF Score™ of 96/100 and a GF Value™ of Rp9,227.75 (Fairly Valued). 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 Indah Kiat Pulp & Paper Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp-129.995. 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 Rp419.21 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Indah Kiat Pulp & Paper Tbk's average Cyclically Adjusted FCF Growth Rate was -100.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -7.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 3.00% 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 Indah Kiat Pulp & Paper Tbk was 29.90% per year. The lowest was -7.50% per year. And the median was 9.15% per year.

As of today (2026-08-06), PT Indah Kiat Pulp & Paper Tbk's current stock price is Rp8375.00. PT Indah Kiat Pulp & Paper Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp419.21. PT Indah Kiat Pulp & Paper Tbk's Cyclically Adjusted Price-to-FCF of today is 19.98.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Indah Kiat Pulp & Paper Tbk was 54.72. The lowest was 10.27. And the median was 16.87.


PT Indah Kiat Pulp & Paper Tbk  (ISX:INKP) 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 Indah Kiat Pulp & Paper Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=8375.00/419.21
=19.98

* 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 Indah Kiat Pulp & Paper Tbk was 54.72. The lowest was 10.27. And the median was 16.87.


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 Indah Kiat Pulp & Paper Tbk Cyclically Adjusted FCF per Share Related Terms


PT Indah Kiat Pulp & Paper Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Indah Kiat Pulp & Paper 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 Indah Kiat Pulp & Paper Tbk Cyclically Adjusted FCF per Share Chart

PT Indah Kiat Pulp & Paper 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 468.10 615.81 703.71 383.65 487.97

PT Indah Kiat Pulp & Paper 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 368.95 397.53 487.97 439.17 419.21

PT Indah Kiat Pulp & Paper Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Paper & Paper Products subindustry, PT Indah Kiat Pulp & Paper 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 Indah Kiat Pulp & Paper Tbk Cyclically Adjusted Price-to-FCF vs Forest Products Industry

For the Forest Products industry and Basic Materials sector, PT Indah Kiat Pulp & Paper Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Indah Kiat Pulp & Paper Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:INKP
96GF Score
PT Indah Kiat Pulp & Paper Tbk ISX:INKP
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Indah Kiat Pulp & Paper 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 Indah Kiat Pulp & Paper 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)
=-129.995/137.6954*137.6954
=-129.995

Current CPI (Jun. 2026) = 137.6954.

PT Indah Kiat Pulp & Paper Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 201.909 104.142 266.961
201612 -343.909 105.222 -450.046
201703 438.265 106.476 566.767
201706 -5.009 107.722 -6.403
201709 299.044 108.020 381.196
201712 629.472 109.017 795.064
201803 173.848 110.097 217.428
201806 83.270 111.085 103.218
201809 0.924 111.135 1.145
201812 184.879 112.430 226.425
201903 263.545 112.829 321.629
201906 381.065 114.730 457.342
201909 435.836 114.905 522.282
201912 166.325 115.486 198.312
202003 506.627 116.252 600.076
202006 127.984 116.630 151.100
202009 552.747 116.397 653.891
202012 -138.055 117.318 -162.034
202103 -365.582 117.840 -427.181
202106 822.256 118.184 958.006
202109 564.766 118.262 657.573
202112 -316.869 119.516 -365.067
202203 224.930 120.948 256.075
202206 -201.990 123.322 -225.532
202209 208.842 125.298 229.505
202212 416.029 126.098 454.293
202303 472.196 126.953 512.154
202306 4.385 127.663 4.730
202309 127.519 128.151 137.016
202312 204.512 129.395 217.631
202403 -574.299 130.607 -605.468
202406 -687.722 130.792 -724.023
202409 -448.679 130.361 -473.923
202412 -1,123.131 131.432 -1,176.658
202503 -19.262 131.948 -20.101
202506 -34.571 133.241 -35.727
202509 139.495 133.819 143.536
202512 16.579 135.271 16.876
202603 -55.486 136.539 -55.956
202606 -129.995 137.695 -129.995

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 Rp419.21 mean?
PT Indah Kiat Pulp & Paper Tbk (ISX:INKP) has a Cyclically Adjusted FCF per Share of Rp419.21 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 Indah Kiat Pulp & Paper Tbk and its competitors.
Is PT Indah Kiat Pulp & Paper Tbk's Cyclically Adjusted FCF per Share too high?
PT Indah Kiat Pulp & Paper Tbk's current Cyclically Adjusted FCF per Share is Rp419.21. Overall, PT Indah Kiat Pulp & Paper Tbk has a GF Score™ of 96/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Indah Kiat Pulp & Paper Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Indah Kiat Pulp & Paper Tbk's Cyclically Adjusted FCF per Share of Rp419.21 can be compared against companies in the Forest Products 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 Forest Products company?
A good Cyclically Adjusted FCF per Share depends on the Forest Products 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 Indah Kiat Pulp & Paper Tbk and its competitors. PT Indah Kiat Pulp & Paper Tbk's current Cyclically Adjusted FCF per Share is Rp419.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Indah Kiat Pulp & Paper Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Indah Kiat Pulp & Paper Tbk (ISX:INKP) is currently considered Fairly Valued. The stock's GF Value™ is Rp9,227.75, compared to a current price of Rp8,375.00 — trading 9.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp419.21. PT Indah Kiat Pulp & Paper Tbk's overall GF Score™ is 96/100 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 Indah Kiat Pulp & Paper Tbk (ISX:INKP), the current Cyclically Adjusted FCF per Share is Rp419.21 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 Indah Kiat Pulp & Paper Tbk (ISX:INKP) Overvalued in 2026?

Based on GuruFocus' analysis, PT Indah Kiat Pulp & Paper Tbk stock appears to be undervalued. The current stock price of Rp8,375.00 is trading 9.2% below its estimated GF Value™ of Rp9,227.75. GuruFocus considers PT Indah Kiat Pulp & Paper Tbk to be Fairly Valued.

Key valuation signals for ISX:INKP:

  • Cyclically Adjusted FCF per Share: Rp419.21
  • GF Value™: Rp9,227.75 vs. price of Rp8,375.00 (9.2% below fair value)
  • GF Score™: 96/100 with 4 warning signs

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


PT Indah Kiat Pulp & Paper Tbk Business Description

Other Exchanges IKP:Germany
Address Jalan M.H. Thamrin No. 51, Tower 2, 9th Floor, Building Sinar Mas Land Plaza, Jakarta, IDN, 10350
PT Indah Kiat Pulp & Paper Tbk manufactures paper, pulp, and packaging paper. The company's operating segments are: cultural paper and pulp, which derives maximum revenue; and industrial paper and tissue products. Its cultural paper and pulp products segment consists of cultural paper and other related cultural paper products and pulp. The industrial paper and tissue products segment consists of linerboard, corrugating medium, corrugated shipping containers, and boxboard. Geographically, the company generates maximum revenue from Indonesia, and the rest from Asia, Europe, America, the Middle East, Africa, and Australia.
96GF Score

Get the complete analysis for ISX:INKP

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

Rp8,375.00
Price
Rp9,227.75
GF Value