PT Jakarta Setiabudi Internasional Tbk (ISX:JSPT) Cyclically Adjusted FCF per Share: Rp39.19 (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:JSPT PT Jakarta Setiabudi Internasional Tbk ISX:JSPT
62 GF Score
Price Rp1,385.00
GF Value Rp2,667.75
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is PT Jakarta Setiabudi Internasional Tbk Cyclically Adjusted FCF per Share?

PT Jakarta Setiabudi Internasional Tbk ISX:JSPT -0.72% 62 Cyclically Adjusted FCF per Share is Rp39.19 as of Mar. 2026. GuruFocus rates ISX:JSPT with a GF Score™ of 62/100 and a GF Value™ of Rp2,667.75 (Significantly Undervalued). The stock has 2 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 Setiabudi Internasional Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp122.081. 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 Rp39.19 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Jakarta Setiabudi Internasional Tbk's average Cyclically Adjusted FCF Growth Rate was 1066.40% 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.

As of today (2026-08-06), PT Jakarta Setiabudi Internasional Tbk's current stock price is Rp1385.00. PT Jakarta Setiabudi Internasional Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp39.19. PT Jakarta Setiabudi Internasional Tbk's Cyclically Adjusted Price-to-FCF of today is 35.34.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Jakarta Setiabudi Internasional Tbk was 29929.58. The lowest was 29.85. And the median was 179.18.


PT Jakarta Setiabudi Internasional Tbk  (ISX:JSPT) 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 Setiabudi Internasional Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1385.00/39.19
=35.34

* 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 Setiabudi Internasional Tbk was 29929.58. The lowest was 29.85. And the median was 179.18.


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 Setiabudi Internasional Tbk Cyclically Adjusted FCF per Share Related Terms


PT Jakarta Setiabudi Internasional Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Jakarta Setiabudi Internasional 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 Setiabudi Internasional Tbk Cyclically Adjusted FCF per Share Chart

PT Jakarta Setiabudi Internasional 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 0.00 -40.84 -22.90 0.71 30.23

PT Jakarta Setiabudi Internasional 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 3.36 11.82 20.51 30.23 39.19

ISX:JSPT vs CBRE, BEKE, JLL: Cyclically Adjusted FCF per Share Comparison

For the Real Estate Services subindustry, PT Jakarta Setiabudi Internasional 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 Setiabudi Internasional Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Jakarta Setiabudi Internasional Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:JSPT
62GF Score
PT Jakarta Setiabudi Internasional Tbk ISX:JSPT
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Jakarta Setiabudi Internasional 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 Setiabudi Internasional 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)
=122.081/136.5387*136.5387
=122.081

Current CPI (Mar. 2026) = 136.5387.

PT Jakarta Setiabudi Internasional Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -54.477 103.212 -72.067
201609 -44.534 104.142 -58.388
201612 12.471 105.222 16.183
201703 -4.923 106.476 -6.313
201706 -36.652 107.722 -46.457
201709 -41.075 108.020 -51.919
201712 -2.814 109.017 -3.524
201803 -18.696 110.097 -23.186
201806 2.210 111.085 2.716
201809 -30.348 111.135 -37.285
201812 -32.529 112.430 -39.504
201903 -20.074 112.829 -24.292
201906 -66.438 114.730 -79.067
201909 -27.679 114.905 -32.890
201912 1.060 115.486 1.253
202003 -27.333 116.252 -32.103
202006 -52.478 116.630 -61.436
202009 4.941 116.397 5.796
202012 -10.441 117.318 -12.152
202103 -30.604 117.840 -35.460
202106 -17.060 118.184 -19.710
202109 -32.675 118.262 -37.725
202112 16.597 119.516 18.961
202203 -7.680 120.948 -8.670
202206 28.142 123.322 31.158
202209 54.786 125.298 59.701
202212 33.317 126.098 36.076
202303 35.104 126.953 37.755
202306 -10.411 127.663 -11.135
202309 54.810 128.151 58.397
202312 67.631 129.395 71.365
202403 15.175 130.607 15.864
202406 85.223 130.792 88.968
202409 82.150 130.361 86.043
202412 119.720 131.432 124.372
202503 33.481 131.948 34.646
202506 77.276 133.241 79.189
202509 84.897 133.819 86.622
202512 106.993 135.271 107.996
202603 122.081 136.539 122.081

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 Rp39.19 mean?
PT Jakarta Setiabudi Internasional Tbk (ISX:JSPT) has a Cyclically Adjusted FCF per Share of Rp39.19 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 Jakarta Setiabudi Internasional Tbk and its competitors.
Is PT Jakarta Setiabudi Internasional Tbk's Cyclically Adjusted FCF per Share too high?
PT Jakarta Setiabudi Internasional Tbk's current Cyclically Adjusted FCF per Share is Rp39.19. Overall, PT Jakarta Setiabudi Internasional Tbk has a GF Score™ of 62/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Jakarta Setiabudi Internasional Tbk's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
PT Jakarta Setiabudi Internasional Tbk's Cyclically Adjusted FCF per Share of Rp39.19 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Setiabudi Internasional Tbk and its competitors. PT Jakarta Setiabudi Internasional Tbk's current Cyclically Adjusted FCF per Share is Rp39.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Jakarta Setiabudi Internasional Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Jakarta Setiabudi Internasional Tbk (ISX:JSPT) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp2,667.75, compared to a current price of Rp1,385.00 — trading 48.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp39.19. PT Jakarta Setiabudi Internasional Tbk's overall GF Score™ is 62/100 with 2 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 Setiabudi Internasional Tbk (ISX:JSPT), the current Cyclically Adjusted FCF per Share is Rp39.19 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 Jakarta Setiabudi Internasional Tbk (ISX:JSPT) Overvalued in 2026?

Based on GuruFocus' analysis, PT Jakarta Setiabudi Internasional Tbk stock appears to be undervalued. The current stock price of Rp1,385.00 is trading 48.1% below its estimated GF Value™ of Rp2,667.75. GuruFocus considers PT Jakarta Setiabudi Internasional Tbk to be Significantly Undervalued.

Key valuation signals for ISX:JSPT:

  • Cyclically Adjusted FCF per Share: Rp39.19
  • GF Value™: Rp2,667.75 vs. price of Rp1,385.00 (48.1% below fair value)
  • GF Score™: 62/100 with 2 warning signs

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


PT Jakarta Setiabudi Internasional Tbk Business Description

Address Jalan HR Rasuna Said Kav. 62, Setiabudi 2 Building, 3A Floor, Jakarta, IDN, 12920
PT Jakarta Setiabudi Internasional Tbk is a real estate company. The company's business activities mainly cover the ownership, management, rental, and sales of office buildings, hotels, townhouses, real estate, shopping centers, and apartments, both directly as well as in collaboration with other parties. The company operates in segments namely; Hotel consisting of hotel guestrooms and restaurant Services; Real estate consisting of sale of land and/or building and apartment units under strata-title; Rental of office space; Rental of Retail Center; and Others. The company derives maximum revenue from Hotel segment.
62GF Score

Get the complete analysis for ISX:JSPT

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

Rp1,385.00
Price
Rp2,667.75
GF Value