PT Jakarta International Hotels & Development Tbk (ISX:JIHD) Cyclically Adjusted FCF per Share: Rp126.31 (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:JIHD PT Jakarta International Hotels & Development Tbk ISX:JIHD
63 GF Score
Price Rp430.00
GF Value Rp509.58
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is PT Jakarta International Hotels & Development Tbk Cyclically Adjusted FCF per Share?

PT Jakarta International Hotels & Development Tbk ISX:JIHD +0.94% 63 Cyclically Adjusted FCF per Share is Rp126.31 as of Jun. 2026. GuruFocus rates ISX:JIHD with a GF Score™ of 63/100 and a GF Value™ of Rp509.58 (Modestly Undervalued). The stock has 3 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 Jakarta International Hotels & Development Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp59.255. 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 Rp126.31 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Jakarta International Hotels & Development 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 -11.20% 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 Jakarta International Hotels & Development Tbk was -10.30% per year. The lowest was -11.20% per year. And the median was -10.75% per year.

As of today (2026-08-07), PT Jakarta International Hotels & Development Tbk's current stock price is Rp430.00. PT Jakarta International Hotels & Development Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp126.31. PT Jakarta International Hotels & Development Tbk's Cyclically Adjusted Price-to-FCF of today is 3.40.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Jakarta International Hotels & Development Tbk was 23.53. The lowest was 1.60. And the median was 3.04.


PT Jakarta International Hotels & Development Tbk  (ISX:JIHD) 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 Jakarta International Hotels & Development Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=430.00/126.31
=3.40

* 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 Jakarta International Hotels & Development Tbk was 23.53. The lowest was 1.60. And the median was 3.04.


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 Jakarta International Hotels & Development Tbk Cyclically Adjusted FCF per Share Related Terms


PT Jakarta International Hotels & Development Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Jakarta International Hotels & Development 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 Jakarta International Hotels & Development Tbk Cyclically Adjusted FCF per Share Chart

PT Jakarta International Hotels & Development 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 180.22 182.49 113.13 130.04 127.63

PT Jakarta International Hotels & Development 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 137.46 140.68 127.63 134.05 126.31

ISX:JIHD vs MAR, HLT, H: Cyclically Adjusted FCF per Share Comparison

For the Lodging subindustry, PT Jakarta International Hotels & Development 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 Jakarta International Hotels & Development Tbk Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, PT Jakarta International Hotels & Development Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Jakarta International Hotels & Development Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:JIHD
63GF Score
PT Jakarta International Hotels & Development Tbk ISX:JIHD
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Jakarta International Hotels & Development 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 Jakarta International Hotels & Development 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)
=59.255/137.6954*137.6954
=59.255

Current CPI (Jun. 2026) = 137.6954.

PT Jakarta International Hotels & Development Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 17.758 104.142 23.479
201612 24.659 105.222 32.269
201703 23.621 106.476 30.547
201706 33.411 107.722 42.708
201709 50.008 108.020 63.746
201712 48.761 109.017 61.588
201803 43.466 110.097 54.362
201806 15.747 111.085 19.519
201809 17.267 111.135 21.394
201812 51.818 112.430 63.463
201903 18.580 112.829 22.675
201906 9.135 114.730 10.964
201909 12.586 114.905 15.082
201912 51.271 115.486 61.131
202003 4.387 116.252 5.196
202006 -20.309 116.630 -23.977
202009 10.415 116.397 12.321
202012 -34.138 117.318 -40.068
202103 12.710 117.840 14.852
202106 0.228 118.184 0.266
202109 -4.094 118.262 -4.767
202112 37.390 119.516 43.077
202203 23.160 120.948 26.367
202206 23.416 123.322 26.145
202209 31.351 125.298 34.453
202212 45.860 126.098 50.078
202303 58.367 126.953 63.306
202306 54.506 127.663 58.789
202309 47.598 128.151 51.143
202312 -7.289 129.395 -7.757
202403 65.700 130.607 69.266
202406 44.918 130.792 47.289
202409 42.722 130.361 45.126
202412 4.316 131.432 4.522
202503 50.773 131.948 52.984
202506 45.546 133.241 47.069
202509 53.302 133.819 54.846
202512 1.843 135.271 1.876
202603 48.089 136.539 48.496
202606 59.255 137.695 59.255

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 Rp126.31 mean?
PT Jakarta International Hotels & Development Tbk (ISX:JIHD) has a Cyclically Adjusted FCF per Share of Rp126.31 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 Jakarta International Hotels & Development Tbk and its competitors.
Is PT Jakarta International Hotels & Development Tbk's Cyclically Adjusted FCF per Share too high?
PT Jakarta International Hotels & Development Tbk's current Cyclically Adjusted FCF per Share is Rp126.31. Overall, PT Jakarta International Hotels & Development Tbk has a GF Score™ of 63/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Jakarta International Hotels & Development Tbk's Cyclically Adjusted FCF per Share compare to MAR and HLT?
PT Jakarta International Hotels & Development Tbk's Cyclically Adjusted FCF per Share of Rp126.31 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure 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 Jakarta International Hotels & Development Tbk and its competitors. PT Jakarta International Hotels & Development Tbk's current Cyclically Adjusted FCF per Share is Rp126.31. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Jakarta International Hotels & Development Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Jakarta International Hotels & Development Tbk (ISX:JIHD) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp509.58, compared to a current price of Rp430.00 — trading 15.6% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp126.31. PT Jakarta International Hotels & Development Tbk's overall GF Score™ is 63/100 with 3 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 Jakarta International Hotels & Development Tbk (ISX:JIHD), the current Cyclically Adjusted FCF per Share is Rp126.31 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 Jakarta International Hotels & Development Tbk (ISX:JIHD) Overvalued in 2026?

Based on GuruFocus' analysis, PT Jakarta International Hotels & Development Tbk stock appears to be undervalued. The current stock price of Rp430.00 is trading 15.6% below its estimated GF Value™ of Rp509.58. GuruFocus considers PT Jakarta International Hotels & Development Tbk to be Modestly Undervalued.

Key valuation signals for ISX:JIHD:

  • Cyclically Adjusted FCF per Share: Rp126.31
  • GF Value™: Rp509.58 vs. price of Rp430.00 (15.6% below fair value)
  • GF Score™: 63/100 with 3 warning signs

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


PT Jakarta International Hotels & Development Tbk Business Description

Address Jalan Jend. Sudirman Kav. 52-53, Gedung Artha Graha 15th Floor, Sudirman Central Business District, Jakarta, IDN, 12190
PT Jakarta International Hotels & Development Tbk is engaged in the hotel business. The company operates in four segments, namely Hotels, which owns and operates several hotels located in Indonesia; Real estate, which is involved in the construction of office buildings, shopping malls, trade centers, and lease of office buildings and rooms; Telecommunication Services, rendering telecommunication service management, closed fixed network, internet service providers, data center, and managed services and Hotel management services that manages hotels and other related services. The company earns maximum revenue from the Real Estate segment.
63GF Score

Get the complete analysis for ISX:JIHD

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

Rp430.00
Price
Rp509.58
GF Value