PT Intraco Penta Tbk (ISX:INTA) Cyclically Adjusted FCF per Share: Rp67.77 (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:INTA PT Intraco Penta Tbk ISX:INTA
47 GF Score
Price Rp61.00
GF Value Rp36.90
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is PT Intraco Penta Tbk Cyclically Adjusted FCF per Share?

PT Intraco Penta Tbk ISX:INTA 47 Cyclically Adjusted FCF per Share is Rp67.77 as of Mar. 2026. GuruFocus rates ISX:INTA with a GF Score™ of 47/100 and a GF Value™ of Rp36.90 (Significantly Overvalued). 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 Intraco Penta Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp3.127. 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 Rp67.77 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Intraco Penta Tbk's average Cyclically Adjusted FCF Growth Rate was 21.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 31.10% 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 Intraco Penta Tbk was 31.10% per year. The lowest was 31.10% per year. And the median was 31.10% per year.

As of today (2026-08-03), PT Intraco Penta Tbk's current stock price is Rp61.00. PT Intraco Penta Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp67.77. PT Intraco Penta Tbk's Cyclically Adjusted Price-to-FCF of today is 0.90.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Intraco Penta Tbk was 43.79. The lowest was 0.06. And the median was 0.93.


PT Intraco Penta Tbk  (ISX:INTA) 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 Intraco Penta Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=61.00/67.77
=0.90

* 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 Intraco Penta Tbk was 43.79. The lowest was 0.06. And the median was 0.93.


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 Intraco Penta Tbk Cyclically Adjusted FCF per Share Related Terms


PT Intraco Penta Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Intraco Penta 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 Intraco Penta Tbk Cyclically Adjusted FCF per Share Chart

PT Intraco Penta 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 -19.91 36.48 45.33 48.67 82.20

PT Intraco Penta 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 55.72 67.09 91.86 82.20 67.77

ISX:INTA vs GWW, FAST, FERG: Cyclically Adjusted FCF per Share Comparison

For the Industrial Distribution subindustry, PT Intraco Penta 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 Intraco Penta Tbk Cyclically Adjusted Price-to-FCF vs Industrial Distribution Industry

For the Industrial Distribution industry and Industrials sector, PT Intraco Penta Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:INTA
47GF Score
PT Intraco Penta Tbk ISX:INTA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Intraco Penta 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 Intraco Penta 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)
=3.127/136.5387*136.5387
=3.127

Current CPI (Mar. 2026) = 136.5387.

PT Intraco Penta Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 72.407 103.212 95.787
201609 13.323 104.142 17.467
201612 69.188 105.222 89.780
201703 51.059 106.476 65.475
201706 56.495 107.722 71.608
201709 34.310 108.020 43.368
201712 20.256 109.017 25.370
201803 18.308 110.097 22.705
201806 16.291 111.085 20.024
201809 13.786 111.135 16.937
201812 30.158 112.430 36.625
201903 6.651 112.829 8.049
201906 18.588 114.730 22.121
201909 16.526 114.905 19.637
201912 27.111 115.486 32.053
202003 -0.593 116.252 -0.696
202006 20.644 116.630 24.168
202009 -4.567 116.397 -5.357
202012 3.246 117.318 3.778
202103 2.252 117.840 2.609
202106 10.860 118.184 12.547
202109 2.459 118.262 2.839
202112 -18.719 119.516 -21.385
202203 7.006 120.948 7.909
202206 -4.834 123.322 -5.352
202209 12.655 125.298 13.790
202212 20.130 126.098 21.797
202303 1.939 126.953 2.085
202306 8.924 127.663 9.544
202309 -6.602 128.151 -7.034
202312 12.716 129.395 13.418
202403 0.981 130.607 1.026
202406 -7.530 130.792 -7.861
202409 11.405 130.361 11.945
202412 15.637 131.432 16.245
202503 -14.852 131.948 -15.369
202506 2.079 133.241 2.130
202509 2.820 133.819 2.877
202512 1.897 135.271 1.915
202603 3.127 136.539 3.127

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 Rp67.77 mean?
PT Intraco Penta Tbk (ISX:INTA) has a Cyclically Adjusted FCF per Share of Rp67.77 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 Intraco Penta Tbk and its competitors.
Is PT Intraco Penta Tbk's Cyclically Adjusted FCF per Share too high?
PT Intraco Penta Tbk's current Cyclically Adjusted FCF per Share is Rp67.77. Overall, PT Intraco Penta Tbk has a GF Score™ of 47/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Intraco Penta Tbk's Cyclically Adjusted FCF per Share compare to GWW and FAST?
PT Intraco Penta Tbk's Cyclically Adjusted FCF per Share of Rp67.77 can be compared against companies in the Industrial Distribution 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 Industrial Distribution company?
A good Cyclically Adjusted FCF per Share depends on the Industrial Distribution 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 Intraco Penta Tbk and its competitors. PT Intraco Penta Tbk's current Cyclically Adjusted FCF per Share is Rp67.77. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Intraco Penta Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Intraco Penta Tbk (ISX:INTA) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp36.90, compared to a current price of Rp61.00 — trading 65.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp67.77. PT Intraco Penta Tbk's overall GF Score™ is 47/100 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 Intraco Penta Tbk (ISX:INTA), the current Cyclically Adjusted FCF per Share is Rp67.77 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 Intraco Penta Tbk (ISX:INTA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Intraco Penta Tbk stock appears to be overvalued. The current stock price of Rp61.00 is trading 65.3% above its estimated GF Value™ of Rp36.90. GuruFocus considers PT Intraco Penta Tbk to be Significantly Overvalued.

Key valuation signals for ISX:INTA:

  • Cyclically Adjusted FCF per Share: Rp67.77
  • GF Value™: Rp36.90 vs. price of Rp61.00 (65.3% above fair value)
  • GF Score™: 47/100 with 5 warning signs

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


PT Intraco Penta Tbk Business Description

Address Jl. Raya Cakung Cilincing Km. 3.5, Jakarta, IDN, 14130
PT Intraco Penta Tbk activities comprise four business segments: Heavy Equipment and Spare Parts distributes heavy equipment, spare parts, and attachments from various principals, including LiuGong, Bobcat, Sinotruk, and Dressta; Repair Services and Rental The Company provides heavy equipment repair and rental services to support the operational needs of customers in the mining, plantation, and construction sectors; Manufacturing (Engineering and Infrastructure)which provides component fabrication and assembly services for industrial sectors, including mining, heavy industry, oil and gas, and construction; and Others. The company generates majority of revenue from Sales of heavy equipment and spare parts. The company has presence in Kalimantan, Java and other areas, Jakarta, and Sumatra.
47GF Score

Get the complete analysis for ISX:INTA

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

Rp61.00
Price
Rp36.90
GF Value