PT Indo Tambangraya Megah Tbk (ISX:ITMG) Cyclically Adjusted FCF per Share: Rp5,064.19 (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:ITMG PT Indo Tambangraya Megah Tbk ISX:ITMG
79 GF Score
Price Rp25,000.00
GF Value Rp23,482.26
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is PT Indo Tambangraya Megah Tbk Cyclically Adjusted FCF per Share?

PT Indo Tambangraya Megah Tbk ISX:ITMG +1.01% 79 Cyclically Adjusted FCF per Share is Rp5,064.19 as of Jun. 2026. GuruFocus rates ISX:ITMG with a GF Score™ of 79/100 and a GF Value™ of Rp23,482.26 (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 Indo Tambangraya Megah Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp-325.359. 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 Rp5,064.19 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Indo Tambangraya Megah Tbk's average Cyclically Adjusted FCF Growth Rate was 0.70% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 5.20% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 15.10% 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 Indo Tambangraya Megah Tbk was 19.80% per year. The lowest was -0.30% per year. And the median was 17.70% per year.

As of today (2026-08-20), PT Indo Tambangraya Megah Tbk's current stock price is Rp25000.00. PT Indo Tambangraya Megah Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp5,064.19. PT Indo Tambangraya Megah Tbk's Cyclically Adjusted Price-to-FCF of today is 4.94.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Indo Tambangraya Megah Tbk was 14.28. The lowest was 2.56. And the median was 5.66.


PT Indo Tambangraya Megah Tbk  (ISX:ITMG) 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 Indo Tambangraya Megah Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=25000.00/5064.19
=4.94

* 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 Indo Tambangraya Megah Tbk was 14.28. The lowest was 2.56. And the median was 5.66.


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 Indo Tambangraya Megah Tbk Cyclically Adjusted FCF per Share Related Terms


PT Indo Tambangraya Megah Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Indo Tambangraya Megah 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 Indo Tambangraya Megah Tbk Cyclically Adjusted FCF per Share Chart

PT Indo Tambangraya Megah 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 2,810.98 4,262.12 4,441.01 4,832.45 4,960.43

PT Indo Tambangraya Megah 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 5,029.30 4,880.23 4,960.43 5,044.48 5,064.19

PT Indo Tambangraya Megah Tbk Cyclically Adjusted FCF per Share Competitor Comparison

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

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

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


ISX:ITMG
79GF Score
PT Indo Tambangraya Megah Tbk ISX:ITMG
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Indo Tambangraya Megah 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 Indo Tambangraya Megah 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)
=-325.359/137.6954*137.6954
=-325.359

Current CPI (Jun. 2026) = 137.6954.

PT Indo Tambangraya Megah Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 35.894 104.142 47.458
201612 1,188.522 105.222 1,555.323
201703 934.139 106.476 1,208.035
201706 721.861 107.722 922.721
201709 408.773 108.020 521.070
201712 1,021.542 109.017 1,290.274
201803 634.450 110.097 793.493
201806 23.864 111.085 29.581
201809 1,165.279 111.135 1,443.778
201812 1,561.186 112.430 1,912.019
201903 154.152 112.829 188.126
201906 933.426 114.730 1,120.267
201909 -411.652 114.905 -493.301
201912 -495.796 115.486 -591.144
202003 1,248.590 116.252 1,478.896
202006 337.977 116.630 399.022
202009 145.425 116.397 172.036
202012 243.858 117.318 286.214
202103 654.199 117.840 764.429
202106 1,708.784 118.184 1,990.895
202109 1,679.271 118.262 1,955.222
202112 3,734.028 119.516 4,302.002
202203 2,329.058 120.948 2,651.553
202206 1,768.079 123.322 1,974.145
202209 6,073.729 125.298 6,674.663
202212 7,008.284 126.098 7,652.863
202303 2,276.423 126.953 2,469.057
202306 -504.647 127.663 -544.305
202309 799.273 128.151 858.798
202312 -664.151 129.395 -706.756
202403 1,105.005 130.607 1,164.977
202406 1,715.644 130.792 1,806.204
202409 1,424.020 130.361 1,504.140
202412 844.803 131.432 885.066
202503 167.074 131.948 174.351
202506 2,995.048 133.241 3,095.185
202509 -688.101 133.819 -708.034
202512 -90.570 135.271 -92.193
202603 804.318 136.539 811.132
202606 -325.359 137.695 -325.359

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 Rp5,064.19 mean?
PT Indo Tambangraya Megah Tbk (ISX:ITMG) has a Cyclically Adjusted FCF per Share of Rp5,064.19 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 Indo Tambangraya Megah Tbk and its competitors.
Is PT Indo Tambangraya Megah Tbk's Cyclically Adjusted FCF per Share too high?
PT Indo Tambangraya Megah Tbk's current Cyclically Adjusted FCF per Share is Rp5,064.19. Overall, PT Indo Tambangraya Megah Tbk has a GF Score™ of 79/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Indo Tambangraya Megah Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Indo Tambangraya Megah Tbk's Cyclically Adjusted FCF per Share of Rp5,064.19 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 Indo Tambangraya Megah Tbk and its competitors. PT Indo Tambangraya Megah Tbk's current Cyclically Adjusted FCF per Share is Rp5,064.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Indo Tambangraya Megah Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Indo Tambangraya Megah Tbk (ISX:ITMG) is currently considered Fairly Valued. The stock's GF Value™ is Rp23,482.26, compared to a current price of Rp25,000.00 — trading 6.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp5,064.19. PT Indo Tambangraya Megah Tbk's overall GF Score™ is 79/100 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 Indo Tambangraya Megah Tbk (ISX:ITMG), the current Cyclically Adjusted FCF per Share is Rp5,064.19 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 Indo Tambangraya Megah Tbk (ISX:ITMG) Overvalued in 2026?

Based on GuruFocus' analysis, PT Indo Tambangraya Megah Tbk stock appears to be overvalued. The current stock price of Rp25,000.00 is trading 6.5% above its estimated GF Value™ of Rp23,482.26. GuruFocus considers PT Indo Tambangraya Megah Tbk to be Fairly Valued.

Key valuation signals for ISX:ITMG:

  • Cyclically Adjusted FCF per Share: Rp5,064.19
  • GF Value™: Rp23,482.26 vs. price of Rp25,000.00 (6.5% above fair value)
  • GF Score™: 79/100 with 4 warning signs

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


PT Indo Tambangraya Megah Tbk Business Description

Other Exchanges ITAYY:USA3IB:Germany
Address Jalan Sultan Iskandar Muda, Pondok Indah Office Tower III, 3rd Floor, Kav V-TA, Pondok Pinang, Kebayoran Lama, Jakarta Selatan, Jakarta, IDN, 12310
PT Indo Tambangraya Megah Tbk is an Indonesian-based coal mining company. It produces and supplies thermal coal with relatively low ash and sulfur content from its mines located in East, South, and Central Kalimantan. Its coal is generally used for coal-fired power plants in both domestic and international markets. Additionally, the Group is focused on advancing portfolio diversification through the development of renewable energy and other strategic investments. Its operating segments are: IMM, TCM, JBG, BEK, GPK, TIS, Others-Coal, The company, and Others. Maximum revenue is generated from the BEK segment. Geographically, the Group generates maximum revenue from China, and the rest from Japan, Indonesia, India, the Philippines, Taiwan, and other markets.
79GF Score

Get the complete analysis for ISX:ITMG

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

Rp25,000.00
Price
Rp23,482.26
GF Value