PT Bank Mayapada Internasional Tbk (ISX:MAYA) Cyclically Adjusted FCF per Share: Rp23.75 (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:MAYA PT Bank Mayapada Internasional Tbk ISX:MAYA
74 GF Score
Price Rp197.00
GF Value Rp294.87
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is PT Bank Mayapada Internasional Tbk Cyclically Adjusted FCF per Share?

PT Bank Mayapada Internasional Tbk ISX:MAYA +0.51% 74 Cyclically Adjusted FCF per Share is Rp23.75 as of Mar. 2026. GuruFocus rates ISX:MAYA with a GF Score™ of 74/100 and a GF Value™ of Rp294.87 (Significantly Undervalued). The stock has 1 warning sign 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 Bank Mayapada Internasional Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp43.313. 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 Rp23.75 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Bank Mayapada Internasional Tbk's average Cyclically Adjusted FCF Growth Rate was -30.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -21.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -11.80% 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 Bank Mayapada Internasional Tbk was 6.40% per year. The lowest was -25.40% per year. And the median was -21.30% per year.

As of today (2026-07-31), PT Bank Mayapada Internasional Tbk's current stock price is Rp197.00. PT Bank Mayapada Internasional Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp23.75. PT Bank Mayapada Internasional Tbk's Cyclically Adjusted Price-to-FCF of today is 8.29.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Bank Mayapada Internasional Tbk was 402.26. The lowest was 3.44. And the median was 6.94.


PT Bank Mayapada Internasional Tbk  (ISX:MAYA) 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 Bank Mayapada 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
=197.00/23.75
=8.29

* 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 Bank Mayapada Internasional Tbk was 402.26. The lowest was 3.44. And the median was 6.94.


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 Bank Mayapada Internasional Tbk Cyclically Adjusted FCF per Share Related Terms


PT Bank Mayapada Internasional Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Bank Mayapada 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 Bank Mayapada Internasional Tbk Cyclically Adjusted FCF per Share Chart

PT Bank Mayapada 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 62.95 63.52 50.89 26.18 30.92

PT Bank Mayapada 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 34.15 23.09 22.87 30.92 23.75

PT Bank Mayapada Internasional Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Banks - Regional subindustry, PT Bank Mayapada 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 Bank Mayapada Internasional Tbk Cyclically Adjusted Price-to-FCF vs Banks Industry

For the Banks industry and Financial Services sector, PT Bank Mayapada Internasional Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:MAYA
74GF Score
PT Bank Mayapada Internasional Tbk ISX:MAYA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Bank Mayapada 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 Bank Mayapada 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)
=43.313/136.5387*136.5387
=43.313

Current CPI (Mar. 2026) = 136.5387.

PT Bank Mayapada Internasional Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -227.343 103.212 -300.750
201609 -20.317 104.142 -26.637
201612 78.347 105.222 101.665
201703 206.354 106.476 264.617
201706 97.887 107.722 124.073
201709 -168.884 108.020 -213.471
201712 39.216 109.017 49.116
201803 -18.953 110.097 -23.505
201806 68.841 111.085 84.615
201809 -197.284 111.135 -242.381
201812 50.338 112.430 61.132
201903 -120.985 112.829 -146.409
201906 89.322 114.730 106.301
201909 -86.713 114.905 -103.039
201912 -39.640 115.486 -46.866
202003 -22.371 116.252 -26.275
202006 -190.191 116.630 -222.657
202009 -121.383 116.397 -142.388
202012 350.262 117.318 407.647
202103 -7.802 117.840 -9.040
202106 377.131 118.184 435.702
202109 30.751 118.262 35.503
202112 -62.703 119.516 -71.634
202203 243.712 120.948 275.127
202206 -55.769 123.322 -61.746
202209 -288.030 125.298 -313.869
202212 210.507 126.098 227.937
202303 -41.340 126.953 -44.462
202306 -191.955 127.663 -205.301
202309 -86.405 128.151 -92.060
202312 162.355 129.395 171.319
202403 -72.125 130.607 -75.401
202406 -22.322 130.792 -23.303
202409 -0.750 130.361 -0.786
202412 81.088 131.432 84.239
202503 -5.907 131.948 -6.112
202506 -117.955 133.241 -120.875
202509 106.128 133.819 108.285
202512 174.210 135.271 175.842
202603 43.313 136.539 43.313

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 Rp23.75 mean?
PT Bank Mayapada Internasional Tbk (ISX:MAYA) has a Cyclically Adjusted FCF per Share of Rp23.75 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 Bank Mayapada Internasional Tbk and its competitors.
Is PT Bank Mayapada Internasional Tbk's Cyclically Adjusted FCF per Share too high?
PT Bank Mayapada Internasional Tbk's current Cyclically Adjusted FCF per Share is Rp23.75. Overall, PT Bank Mayapada Internasional Tbk has a GF Score™ of 74/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Bank Mayapada Internasional Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Bank Mayapada Internasional Tbk's Cyclically Adjusted FCF per Share of Rp23.75 can be compared against companies in the Banks 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 Banks company?
A good Cyclically Adjusted FCF per Share depends on the Banks 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 Bank Mayapada Internasional Tbk and its competitors. PT Bank Mayapada Internasional Tbk's current Cyclically Adjusted FCF per Share is Rp23.75. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Bank Mayapada Internasional Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Bank Mayapada Internasional Tbk (ISX:MAYA) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp294.87, compared to a current price of Rp197.00 — trading 33.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp23.75. PT Bank Mayapada Internasional Tbk's overall GF Score™ is 74/100 with 1 warning sign 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 Bank Mayapada Internasional Tbk (ISX:MAYA), the current Cyclically Adjusted FCF per Share is Rp23.75 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 Bank Mayapada Internasional Tbk (ISX:MAYA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Bank Mayapada Internasional Tbk stock appears to be undervalued. The current stock price of Rp197.00 is trading 33.2% below its estimated GF Value™ of Rp294.87. GuruFocus considers PT Bank Mayapada Internasional Tbk to be Significantly Undervalued.

Key valuation signals for ISX:MAYA:

  • Cyclically Adjusted FCF per Share: Rp23.75
  • GF Value™: Rp294.87 vs. price of Rp197.00 (33.2% below fair value)
  • GF Score™: 74/100 with 1 warning sign

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


PT Bank Mayapada Internasional Tbk Business Description

Address Jalan Jenderal Sudirman Kav. 28, Mayapada Tower, Ground Floor - 3rd Floor, Jakarta, IDN, 12920
PT Bank Mayapada Internasional Tbk is a commercial bank. The company's products and services include micro banking, savings, safe box, loans, foreign exchange, certificates, bank drafts, E-channel services, and other banking services. Its segments are Corporate Business, Retail Business, and SME Business.
74GF Score

Get the complete analysis for ISX:MAYA

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

Rp197.00
Price
Rp294.87
GF Value