PT Mitra Adiperkasa Tbk (ISX:MAPI) Cyclically Adjusted FCF per Share: Rp119.97 (As of Mar. 2026)


ISX:MAPI PT Mitra Adiperkasa Tbk ISX:MAPI
85 GF Score
Price Rp1,515.00
GF Value Rp1,760.56
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is PT Mitra Adiperkasa Tbk Cyclically Adjusted FCF per Share?

PT Mitra Adiperkasa Tbk ISX:MAPI -0.33% 85 Cyclically Adjusted FCF per Share is Rp119.97 as of Mar. 2026. GuruFocus rates ISX:MAPI with a GF Score™ of 85/100 and a GF Value™ of Rp1,760.56 (Modestly Undervalued). 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 Mitra Adiperkasa Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp29.245. 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 Rp119.97 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Mitra Adiperkasa Tbk's average Cyclically Adjusted FCF Growth Rate was 44.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 32.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 66.40% 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 Mitra Adiperkasa Tbk was 125.50% per year. The lowest was 32.90% per year. And the median was 76.10% per year.

As of today (2026-06-25), PT Mitra Adiperkasa Tbk's current stock price is Rp1515.00. PT Mitra Adiperkasa Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp119.97. PT Mitra Adiperkasa Tbk's Cyclically Adjusted Price-to-FCF of today is 12.63.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Mitra Adiperkasa Tbk was 859.81. The lowest was 9.60. And the median was 31.67.


PT Mitra Adiperkasa Tbk  (ISX:MAPI) 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 Mitra Adiperkasa Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1515.00/119.97
=12.63

* 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 Mitra Adiperkasa Tbk was 859.81. The lowest was 9.60. And the median was 31.67.


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 Mitra Adiperkasa Tbk Cyclically Adjusted FCF per Share Related Terms


PT Mitra Adiperkasa Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Mitra Adiperkasa 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 Mitra Adiperkasa Tbk Cyclically Adjusted FCF per Share Chart

PT Mitra Adiperkasa 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 23.11 48.39 56.08 83.78 113.60

PT Mitra Adiperkasa 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 83.09 90.27 101.75 113.60 119.97

ISX:MAPI vs DDS, M: Cyclically Adjusted FCF per Share Comparison

For the Department Stores subindustry, PT Mitra Adiperkasa 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 Mitra Adiperkasa Tbk Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, PT Mitra Adiperkasa Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:MAPI
85GF Score
PT Mitra Adiperkasa Tbk ISX:MAPI
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Mitra Adiperkasa 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 Mitra Adiperkasa 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)
=29.245/136.5387*136.5387
=29.245

Current CPI (Mar. 2026) = 136.5387.

PT Mitra Adiperkasa Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -9.858 103.212 -13.041
201609 11.898 104.142 15.599
201612 43.505 105.222 56.453
201703 -19.210 106.476 -24.634
201706 29.384 107.722 37.245
201709 -35.230 108.020 -44.531
201712 42.638 109.017 53.402
201803 -9.069 110.097 -11.247
201806 28.656 111.085 35.222
201809 -25.315 111.135 -31.102
201812 36.629 112.430 44.484
201903 -20.030 112.829 -24.239
201906 46.792 114.730 55.686
201909 -0.564 114.905 -0.670
201912 69.358 115.486 82.002
202003 -51.600 116.252 -60.604
202006 21.240 116.630 24.866
202009 5.333 116.397 6.256
202012 84.715 117.318 98.594
202103 -19.225 117.840 -22.276
202106 25.824 118.184 29.835
202109 22.287 118.262 25.731
202112 131.136 119.516 149.814
202203 -14.763 120.948 -16.666
202206 79.520 123.322 88.042
202209 46.666 125.298 50.852
202212 81.050 126.098 87.761
202303 -34.886 126.953 -37.520
202306 46.614 127.663 49.855
202309 21.609 128.151 23.023
202312 -38.016 129.395 -40.115
202403 -45.130 130.607 -47.180
202406 53.360 130.792 55.705
202409 141.928 130.361 148.654
202412 77.311 131.432 80.315
202503 -42.007 131.948 -43.468
202506 36.257 133.241 37.154
202509 112.683 133.819 114.973
202512 134.940 135.271 136.204
202603 29.245 136.539 29.245

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 Rp119.97 mean?
PT Mitra Adiperkasa Tbk (ISX:MAPI) has a Cyclically Adjusted FCF per Share of Rp119.97 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 Mitra Adiperkasa Tbk and its competitors.
Is PT Mitra Adiperkasa Tbk's Cyclically Adjusted FCF per Share too high?
PT Mitra Adiperkasa Tbk's current Cyclically Adjusted FCF per Share is Rp119.97. Overall, PT Mitra Adiperkasa Tbk has a GF Score™ of 85/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Mitra Adiperkasa Tbk's Cyclically Adjusted FCF per Share compare to DDS and M?
PT Mitra Adiperkasa Tbk's Cyclically Adjusted FCF per Share of Rp119.97 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical 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 Mitra Adiperkasa Tbk and its competitors. PT Mitra Adiperkasa Tbk's current Cyclically Adjusted FCF per Share is Rp119.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Mitra Adiperkasa Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Mitra Adiperkasa Tbk (ISX:MAPI) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp1,760.56, compared to a current price of Rp1,515.00 — trading 13.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp119.97. PT Mitra Adiperkasa Tbk's overall GF Score™ is 85/100 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 Mitra Adiperkasa Tbk (ISX:MAPI), the current Cyclically Adjusted FCF per Share is Rp119.97 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 Mitra Adiperkasa Tbk (ISX:MAPI) Overvalued in 2026?

Based on GuruFocus' analysis, PT Mitra Adiperkasa Tbk stock appears to be undervalued. The current stock price of Rp1,515.00 is trading 13.9% below its estimated GF Value™ of Rp1,760.56. GuruFocus considers PT Mitra Adiperkasa Tbk to be Modestly Undervalued.

Key valuation signals for ISX:MAPI:

  • Cyclically Adjusted FCF per Share: Rp119.97
  • GF Value™: Rp1,760.56 vs. price of Rp1,515.00 (13.9% below fair value)
  • GF Score™: 85/100 with 4 warning signs

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


PT Mitra Adiperkasa Tbk Business Description

Other Exchanges PMDKF:USAQGI:Germany
Address Jalan Jend Sudirman Kav 86, 29th Floor, Sahid Sudirman Center, Central Jakarta, Jakarta, IDN, 10220
PT Mitra Adiperkasa Tbk is a departmental store operator in Indonesia. Its portfolio of services comprises sports equipment, fashion, food and beverages, and lifestyle stores managed by over 100 brands like Zara, Lacoste, Adidas, Nike, Starbucks, Domino's Pizza, Galeries, Lafayette, and more. It operates in the following segments: Retail sales; Department stores; Cafe & restaurant; and Others. The majority of its revenue is derived from the Retail sales segment. Its geographical segments include Indonesia, Vietnam, the Philippines, Thailand, and Others.
85GF Score

Get the complete analysis for ISX:MAPI

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

Rp1,515.00
Price
Rp1,760.56
GF Value