PT Malindo Feedmill Tbk (ISX:MAIN) Cyclically Adjusted FCF per Share: Rp31.47 (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:MAIN PT Malindo Feedmill Tbk ISX:MAIN
95 GF Score
Price Rp700.00
GF Value Rp792.25
Valuation Modestly Undervalued
View Full Analysis

What is PT Malindo Feedmill Tbk Cyclically Adjusted FCF per Share?

PT Malindo Feedmill Tbk ISX:MAIN -3.45% 95 Cyclically Adjusted FCF per Share is Rp31.47 as of Mar. 2026. GuruFocus rates ISX:MAIN with a GF Score™ of 95/100 and a GF Value™ of Rp792.25 (Modestly Undervalued).

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 Malindo Feedmill Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp48.827. 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 Rp31.47 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Malindo Feedmill Tbk's average Cyclically Adjusted FCF Growth Rate was 8891.40% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of PT Malindo Feedmill Tbk was 46.30% per year. The lowest was -9.50% per year. And the median was -2.60% per year.

As of today (2026-07-24), PT Malindo Feedmill Tbk's current stock price is Rp700.00. PT Malindo Feedmill Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp31.47. PT Malindo Feedmill Tbk's Cyclically Adjusted Price-to-FCF of today is 22.24.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Malindo Feedmill Tbk was 2314.29. The lowest was 20.81. And the median was 47.66.


PT Malindo Feedmill Tbk  (ISX:MAIN) 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 Malindo Feedmill Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=700.00/31.47
=22.24

* 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 Malindo Feedmill Tbk was 2314.29. The lowest was 20.81. And the median was 47.66.


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 Malindo Feedmill Tbk Cyclically Adjusted FCF per Share Related Terms


PT Malindo Feedmill Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Malindo Feedmill 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 Malindo Feedmill Tbk Cyclically Adjusted FCF per Share Chart

PT Malindo Feedmill 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 -155.93 -162.60 -133.32 -24.14 18.78

PT Malindo Feedmill 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 0.35 -15.43 6.23 18.78 31.47

ISX:MAIN vs KHC, GIS: Cyclically Adjusted FCF per Share Comparison

For the Packaged Foods subindustry, PT Malindo Feedmill 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 Malindo Feedmill Tbk Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Malindo Feedmill Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:MAIN
95GF Score
PT Malindo Feedmill Tbk ISX:MAIN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Malindo Feedmill 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 Malindo Feedmill 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)
=48.827/136.5387*136.5387
=48.827

Current CPI (Mar. 2026) = 136.5387.

PT Malindo Feedmill Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 22.947 103.212 30.356
201609 -0.485 104.142 -0.636
201612 18.794 105.222 24.388
201703 -13.124 106.476 -16.829
201706 18.249 107.722 23.131
201709 -72.543 108.020 -91.695
201712 31.237 109.017 39.123
201803 41.440 110.097 51.393
201806 8.383 111.085 10.304
201809 -1.049 111.135 -1.289
201812 -28.546 112.430 -34.667
201903 59.589 112.829 72.111
201906 -133.282 114.730 -158.617
201909 -63.165 114.905 -75.058
201912 48.923 115.486 57.842
202003 -23.243 116.252 -27.299
202006 -143.461 116.630 -167.950
202009 12.394 116.397 14.539
202012 136.962 117.318 159.401
202103 -14.233 117.840 -16.492
202106 -42.437 118.184 -49.028
202109 -187.410 118.262 -216.374
202112 -27.606 119.516 -31.538
202203 65.992 120.948 74.499
202206 -92.399 123.322 -102.301
202209 14.306 125.298 15.589
202212 8.696 126.098 9.416
202303 -14.362 126.953 -15.446
202306 -39.083 127.663 -41.800
202309 0.000 128.151 0.000
202312 213.622 129.395 225.416
202403 12.193 130.607 12.747
202406 115.599 130.792 120.679
202409 102.448 130.361 107.303
202412 101.755 131.432 105.709
202503 65.371 131.948 67.645
202506 -30.615 133.241 -31.373
202509 42.607 133.819 43.473
202512 70.678 135.271 71.340
202603 48.827 136.539 48.827

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 Rp31.47 mean?
PT Malindo Feedmill Tbk (ISX:MAIN) has a Cyclically Adjusted FCF per Share of Rp31.47 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 Malindo Feedmill Tbk and its competitors.
Is PT Malindo Feedmill Tbk's Cyclically Adjusted FCF per Share too high?
PT Malindo Feedmill Tbk's current Cyclically Adjusted FCF per Share is Rp31.47. Overall, PT Malindo Feedmill Tbk has a GF Score™ of 95/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Malindo Feedmill Tbk's Cyclically Adjusted FCF per Share compare to KHC and GIS?
PT Malindo Feedmill Tbk's Cyclically Adjusted FCF per Share of Rp31.47 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods 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 Malindo Feedmill Tbk and its competitors. PT Malindo Feedmill Tbk's current Cyclically Adjusted FCF per Share is Rp31.47. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Malindo Feedmill Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Malindo Feedmill Tbk (ISX:MAIN) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp792.25, compared to a current price of Rp700.00 — trading 11.6% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp31.47. PT Malindo Feedmill Tbk's overall GF Score™ is 95/100. 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 Malindo Feedmill Tbk (ISX:MAIN), the current Cyclically Adjusted FCF per Share is Rp31.47 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 Malindo Feedmill Tbk (ISX:MAIN) Overvalued in 2026?

Based on GuruFocus' analysis, PT Malindo Feedmill Tbk stock appears to be undervalued. The current stock price of Rp700.00 is trading 11.6% below its estimated GF Value™ of Rp792.25. GuruFocus considers PT Malindo Feedmill Tbk to be Modestly Undervalued.

Key valuation signals for ISX:MAIN:

  • Cyclically Adjusted FCF per Share: Rp31.47
  • GF Value™: Rp792.25 vs. price of Rp700.00 (11.6% below fair value)
  • GF Score™: 95/100

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


PT Malindo Feedmill Tbk Business Description

Address Jalan RS. Fatmawati No. 15, Komplek Golden Plaza Blok G No.17-22, Jakarta Selatan, Jakarta, IDN, 12420
PT Malindo Feedmill Tbk is an Indonesian company engaged in the poultry feeds industry and day-old chicken farm. The company's chief business segments are the Feedmill segment, the Breeder segment, the Broiler segment, and the Food and Poultry Processing segment. It generates the majority of the revenue from the Feedmill segment, in which the company produces animal feed such as breeder feed, chicken broiler feed, chicken layer feed, swine feed, and other animal feed products. The company produces and markets Parent Stock and Day Old Chick in the Chicken breeding segment.
95GF Score

Get the complete analysis for ISX:MAIN

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

Rp700.00
Price
Rp792.25
GF Value