PT Sumber Energi Andalan Tbk (ISX:ITMA) Cyclically Adjusted FCF per Share: Rp-18.32 (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:ITMA PT Sumber Energi Andalan Tbk ISX:ITMA
65 GF Score
Price Rp1,315.00
GF Value Rp6,833.43
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is PT Sumber Energi Andalan Tbk Cyclically Adjusted FCF per Share?

PT Sumber Energi Andalan Tbk ISX:ITMA -1.13% 65 Cyclically Adjusted FCF per Share is Rp-18.32 as of Mar. 2026. GuruFocus rates ISX:ITMA with a GF Score™ of 65/100 and a GF Value™ of Rp6,833.43 (Possible Value Trap). 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 Sumber Energi Andalan Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-25.689. 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 Rp-18.32 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -49.30% 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 Sumber Energi Andalan Tbk was -49.30% per year. The lowest was -49.30% per year. And the median was -49.30% per year.

As of today (2026-07-17), PT Sumber Energi Andalan Tbk's current stock price is Rp1315.00. PT Sumber Energi Andalan Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp-18.32. PT Sumber Energi Andalan Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Sumber Energi Andalan Tbk  (ISX:ITMA) 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.


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 Sumber Energi Andalan Tbk Cyclically Adjusted FCF per Share Related Terms


PT Sumber Energi Andalan Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Sumber Energi Andalan 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 Sumber Energi Andalan Tbk Cyclically Adjusted FCF per Share Chart

PT Sumber Energi Andalan Tbk Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 -4.65 -4.95 -3.01 -15.47

PT Sumber Energi Andalan 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 -9.02 -14.52 -13.55 -15.47 -18.32

PT Sumber Energi Andalan Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Other Industrial Metals & Mining subindustry, PT Sumber Energi Andalan 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 Sumber Energi Andalan Tbk Cyclically Adjusted Price-to-FCF vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, PT Sumber Energi Andalan Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:ITMA
65GF Score
PT Sumber Energi Andalan Tbk ISX:ITMA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Sumber Energi Andalan 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 Sumber Energi Andalan 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)
=-25.689/136.5387*136.5387
=-25.689

Current CPI (Mar. 2026) = 136.5387.

PT Sumber Energi Andalan Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -0.246 102.764 -0.327
201606 -0.230 103.212 -0.304
201609 0.075 104.142 0.098
201612 -0.520 105.222 -0.675
201703 -0.459 106.476 -0.589
201706 -0.572 107.722 -0.725
201709 -0.801 108.020 -1.012
201712 -0.505 109.017 -0.632
201803 -0.612 110.097 -0.759
201806 -0.763 111.085 -0.938
201809 -1.898 111.135 -2.332
201812 -0.516 112.430 -0.627
201903 0.019 112.829 0.023
201906 -0.368 114.730 -0.438
201909 -0.319 114.905 -0.379
201912 -0.918 115.486 -1.085
202003 -1.086 116.252 -1.276
202006 0.049 116.630 0.057
202009 -0.392 116.397 -0.460
202012 1.465 117.318 1.705
202106 0.000 118.184 0.000
202109 0.327 118.262 0.378
202112 -5.167 119.516 -5.903
202203 -2.109 120.948 -2.381
202206 -1.669 123.322 -1.848
202209 -1.168 125.298 -1.273
202212 -3.146 126.098 -3.406
202303 -2.099 126.953 -2.257
202306 -2.304 127.663 -2.464
202309 -1.122 128.151 -1.195
202312 -0.885 129.395 -0.934
202403 11.869 130.607 12.408
202406 10.785 130.792 11.259
202409 -21.227 130.361 -22.233
202412 -0.193 131.432 -0.200
202503 -55.997 131.948 -57.945
202506 -52.320 133.241 -53.615
202509 8.592 133.819 8.767
202512 -19.248 135.271 -19.428
202603 -25.689 136.539 -25.689

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 Rp-18.32 mean?
PT Sumber Energi Andalan Tbk (ISX:ITMA) has a Cyclically Adjusted FCF per Share of Rp-18.32 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 Sumber Energi Andalan Tbk and its competitors.
Is PT Sumber Energi Andalan Tbk's Cyclically Adjusted FCF per Share too high?
PT Sumber Energi Andalan Tbk's current Cyclically Adjusted FCF per Share is Rp-18.32. Overall, PT Sumber Energi Andalan Tbk has a GF Score™ of 65/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does PT Sumber Energi Andalan Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Sumber Energi Andalan Tbk's Cyclically Adjusted FCF per Share of Rp-18.32 can be compared against companies in the Metals & Mining 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 Metals & Mining company?
A good Cyclically Adjusted FCF per Share depends on the Metals & Mining 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 Sumber Energi Andalan Tbk and its competitors. PT Sumber Energi Andalan Tbk's current Cyclically Adjusted FCF per Share is Rp-18.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Sumber Energi Andalan Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Sumber Energi Andalan Tbk (ISX:ITMA) is currently considered Possible Value Trap. The stock's GF Value™ is Rp6,833.43, compared to a current price of Rp1,315.00 — trading 80.8% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-18.32. PT Sumber Energi Andalan Tbk's overall GF Score™ is 65/100 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 Sumber Energi Andalan Tbk (ISX:ITMA), the current Cyclically Adjusted FCF per Share is Rp-18.32 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 Sumber Energi Andalan Tbk (ISX:ITMA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Sumber Energi Andalan Tbk stock appears to be undervalued. The current stock price of Rp1,315.00 is trading 80.8% below its estimated GF Value™ of Rp6,833.43. GuruFocus considers PT Sumber Energi Andalan Tbk to be Possible Value Trap.

Key valuation signals for ISX:ITMA:

  • Cyclically Adjusted FCF per Share: Rp-18.32
  • GF Value™: Rp6,833.43 vs. price of Rp1,315.00 (80.8% below fair value)
  • GF Score™: 65/100 with 4 warning signs

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


PT Sumber Energi Andalan Tbk Business Description

Address Jalan Mega Kuningan Barat III, Lot.10 1-6, Sopo Del Office & Lifestyle Tower B, Lantai 21, Kawasan Mega Kuningan, Jakarta Selatan, Jakarta, IDN, 12950
PT Sumber Energi Andalan Tbk is an Indonesian-based company mainly engaged in Trading, Export-Import of mining products, Perform as leveransir, wholesaler, distributor, commissioner, representative, or agency of other persons or legal entities; contractor in Engineering Procurement Construction (EPC); Providing integrated construction services, including planning, procurement, and implementation, as well as construction for works in the field of power generation and in other energy-related fields; and Performing as a contractor for Operation & Maintenance (O&M) and providing operation and maintenance services for power plant.
65GF Score

Get the complete analysis for ISX:ITMA

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

Rp1,315.00
Price
Rp6,833.43
GF Value