PT Mnc Tourism Indonesia Tbk (ISX:KPIG) Cyclically Adjusted FCF per Share: Rp-12.95 (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:KPIG PT Mnc Tourism Indonesia Tbk ISX:KPIG
78 GF Score
Price Rp81.00
GF Value Rp152.73
Valuation Possible Value Trap
! 2 Warning Signs
View Full Analysis

What is PT Mnc Tourism Indonesia Tbk Cyclically Adjusted FCF per Share?

PT Mnc Tourism Indonesia Tbk ISX:KPIG -4.71% 78 Cyclically Adjusted FCF per Share is Rp-12.95 as of Mar. 2026. GuruFocus rates ISX:KPIG with a GF Score™ of 78/100 and a GF Value™ of Rp152.73 (Possible Value Trap). 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 Mnc Tourism Indonesia Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp0.864. 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-12.95 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 8.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 3.90% 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 Mnc Tourism Indonesia Tbk was 8.00% per year. The lowest was -2.40% per year. And the median was 2.10% per year.

As of today (2026-07-25), PT Mnc Tourism Indonesia Tbk's current stock price is Rp81.00. PT Mnc Tourism Indonesia Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp-12.95. PT Mnc Tourism Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Mnc Tourism Indonesia Tbk  (ISX:KPIG) 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 Mnc Tourism Indonesia Tbk Cyclically Adjusted FCF per Share Related Terms


PT Mnc Tourism Indonesia Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Mnc Tourism Indonesia 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 Mnc Tourism Indonesia Tbk Cyclically Adjusted FCF per Share Chart

PT Mnc Tourism Indonesia 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 -16.89 -17.05 -16.80 -13.93 -13.29

PT Mnc Tourism Indonesia 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 -13.91 -14.06 -13.47 -13.29 -12.95

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

For the Real Estate Services subindustry, PT Mnc Tourism Indonesia 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 Mnc Tourism Indonesia Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

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


ISX:KPIG
78GF Score
PT Mnc Tourism Indonesia Tbk ISX:KPIG
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Mnc Tourism Indonesia 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 Mnc Tourism Indonesia 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)
=0.864/136.5387*136.5387
=0.864

Current CPI (Mar. 2026) = 136.5387.

PT Mnc Tourism Indonesia Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -3.508 103.212 -4.641
201609 -3.973 104.142 -5.209
201612 -5.411 105.222 -7.021
201703 -4.362 106.476 -5.594
201706 -4.020 107.722 -5.095
201709 -3.342 108.020 -4.224
201712 -4.477 109.017 -5.607
201803 -4.408 110.097 -5.467
201806 -2.904 111.085 -3.569
201809 -4.086 111.135 -5.020
201812 -4.488 112.430 -5.450
201903 -10.404 112.829 -12.590
201906 -3.905 114.730 -4.647
201909 -3.640 114.905 -4.325
201912 -4.338 115.486 -5.129
202003 -3.017 116.252 -3.543
202006 -1.548 116.630 -1.812
202009 -2.416 116.397 -2.834
202012 -2.444 117.318 -2.844
202103 -2.249 117.840 -2.606
202106 -2.808 118.184 -3.244
202109 -2.297 118.262 -2.652
202112 -2.564 119.516 -2.929
202203 -2.517 120.948 -2.841
202206 -0.569 123.322 -0.630
202209 -1.820 125.298 -1.983
202212 -0.632 126.098 -0.684
202303 -1.184 126.953 -1.273
202306 -1.054 127.663 -1.127
202309 -0.818 128.151 -0.872
202312 -2.087 129.395 -2.202
202403 -1.768 130.607 -1.848
202406 -1.941 130.792 -2.026
202409 -4.624 130.361 -4.843
202412 -4.862 131.432 -5.051
202503 -1.058 131.948 -1.095
202506 0.454 133.241 0.465
202509 3.061 133.819 3.123
202512 -1.413 135.271 -1.426
202603 0.864 136.539 0.864

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-12.95 mean?
PT Mnc Tourism Indonesia Tbk (ISX:KPIG) has a Cyclically Adjusted FCF per Share of Rp-12.95 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 Mnc Tourism Indonesia Tbk and its competitors.
Is PT Mnc Tourism Indonesia Tbk's Cyclically Adjusted FCF per Share too high?
PT Mnc Tourism Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp-12.95. Overall, PT Mnc Tourism Indonesia Tbk has a GF Score™ of 78/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does PT Mnc Tourism Indonesia Tbk's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
PT Mnc Tourism Indonesia Tbk's Cyclically Adjusted FCF per Share of Rp-12.95 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 Mnc Tourism Indonesia Tbk and its competitors. PT Mnc Tourism Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp-12.95. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Mnc Tourism Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Mnc Tourism Indonesia Tbk (ISX:KPIG) is currently considered Possible Value Trap. The stock's GF Value™ is Rp152.73, compared to a current price of Rp81.00 — trading 47% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-12.95. PT Mnc Tourism Indonesia Tbk's overall GF Score™ is 78/100 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 Mnc Tourism Indonesia Tbk (ISX:KPIG), the current Cyclically Adjusted FCF per Share is Rp-12.95 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 Mnc Tourism Indonesia Tbk (ISX:KPIG) Overvalued in 2026?

Based on GuruFocus' analysis, PT Mnc Tourism Indonesia Tbk stock appears to be undervalued. The current stock price of Rp81.00 is trading 47% below its estimated GF Value™ of Rp152.73. GuruFocus considers PT Mnc Tourism Indonesia Tbk to be Possible Value Trap.

Key valuation signals for ISX:KPIG:

  • Cyclically Adjusted FCF per Share: Rp-12.95
  • GF Value™: Rp152.73 vs. price of Rp81.00 (47% below fair value)
  • GF Score™: 78/100 with 2 warning signs

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


PT Mnc Tourism Indonesia Tbk Business Description

Address Jalan Kebon Sirih Kav. 17-19, MNC Tower 17th Floor, MNC Center, Central Jakarta, IDN, 10340
PT Mnc Tourism Indonesia Tbk is an Indonesia-based company engaged in construction, trade, industry, and services businesses either directly or indirectly through Subsidiaries. Its segments are Hotel, resort and golf; Office space rental; Apartment and other properties; and Property Management and other services. It generates key revenue from the Hotel, Resort and Golf segment. Geographically, all the operations functioned through the region of Indonesia.
78GF Score

Get the complete analysis for ISX:KPIG

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

Rp81.00
Price
Rp152.73
GF Value