PT Mitrabara Adiperdana Tbk (ISX:MBAP) Cyclically Adjusted FCF per Share: Rp644.34 (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:MBAP PT Mitrabara Adiperdana Tbk ISX:MBAP
71 GF Score
Price Rp1,370.00
GF Value Rp1,940.79
Valuation Modestly Undervalued
! 9 Warning Signs
View Full Analysis

What is PT Mitrabara Adiperdana Tbk Cyclically Adjusted FCF per Share?

PT Mitrabara Adiperdana Tbk ISX:MBAP +1.48% 71 Cyclically Adjusted FCF per Share is Rp644.34 as of Mar. 2026. GuruFocus rates ISX:MBAP with a GF Score™ of 71/100 and a GF Value™ of Rp1,940.79 (Modestly Undervalued). The stock has 9 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 Mitrabara Adiperdana Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-38.914. 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 Rp644.34 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Mitrabara Adiperdana Tbk's average Cyclically Adjusted FCF Growth Rate was -8.50% 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 (2026-07-15), PT Mitrabara Adiperdana Tbk's current stock price is Rp1370.00. PT Mitrabara Adiperdana Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp644.34. PT Mitrabara Adiperdana Tbk's Cyclically Adjusted Price-to-FCF of today is 2.13.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Mitrabara Adiperdana Tbk was 7.82. The lowest was 1.90. And the median was 2.82.


PT Mitrabara Adiperdana Tbk  (ISX:MBAP) 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 Mitrabara Adiperdana Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1370.00/644.34
=2.13

* 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 Mitrabara Adiperdana Tbk was 7.82. The lowest was 1.90. And the median was 2.82.


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 Mitrabara Adiperdana Tbk Cyclically Adjusted FCF per Share Related Terms


PT Mitrabara Adiperdana Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Mitrabara Adiperdana 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 Mitrabara Adiperdana Tbk Cyclically Adjusted FCF per Share Chart

PT Mitrabara Adiperdana 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 0.00 688.13 722.15 669.65

PT Mitrabara Adiperdana 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 704.44 685.25 673.08 669.65 644.34

PT Mitrabara Adiperdana Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Thermal Coal subindustry, PT Mitrabara Adiperdana 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 Mitrabara Adiperdana Tbk Cyclically Adjusted Price-to-FCF vs Other Energy Sources Industry

For the Other Energy Sources industry and Energy sector, PT Mitrabara Adiperdana Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:MBAP
71GF Score
PT Mitrabara Adiperdana Tbk ISX:MBAP
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Mitrabara Adiperdana 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 Mitrabara Adiperdana 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)
=-38.914/136.5387*136.5387
=-38.914

Current CPI (Mar. 2026) = 136.5387.

PT Mitrabara Adiperdana Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -27.684 103.212 -36.623
201609 48.021 104.142 62.959
201612 108.388 105.222 140.647
201703 193.246 106.476 247.808
201706 261.804 107.722 331.841
201709 137.684 108.020 174.034
201712 108.480 109.017 135.866
201803 287.154 110.097 356.121
201806 -59.817 111.085 -73.523
201809 233.108 111.135 286.394
201812 -81.898 112.430 -99.460
201903 84.622 112.829 102.405
201906 173.550 114.730 206.539
201909 186.704 114.905 221.856
201912 113.502 115.486 134.193
202003 259.149 116.252 304.371
202006 269.756 116.630 315.804
202009 -34.226 116.397 -40.149
202012 28.998 117.318 33.749
202103 281.083 117.840 325.685
202106 286.316 118.184 330.783
202109 227.759 118.262 262.958
202112 425.312 119.516 485.889
202203 548.520 120.948 619.225
202206 969.372 123.322 1,073.258
202209 465.900 125.298 507.695
202212 395.200 126.098 427.923
202303 -165.570 126.953 -178.072
202306 242.479 127.663 259.337
202309 51.913 128.151 55.311
202312 -201.489 129.395 -212.613
202403 266.960 130.607 279.084
202406 -61.521 130.792 -64.224
202409 51.439 130.361 53.877
202412 -99.630 131.432 -103.501
202503 -88.485 131.948 -91.563
202506 -157.421 133.241 -161.318
202509 -242.981 133.819 -247.919
202512 55.106 135.271 55.622
202603 -38.914 136.539 -38.914

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 Rp644.34 mean?
PT Mitrabara Adiperdana Tbk (ISX:MBAP) has a Cyclically Adjusted FCF per Share of Rp644.34 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 Mitrabara Adiperdana Tbk and its competitors.
Is PT Mitrabara Adiperdana Tbk's Cyclically Adjusted FCF per Share too high?
PT Mitrabara Adiperdana Tbk's current Cyclically Adjusted FCF per Share is Rp644.34. Overall, PT Mitrabara Adiperdana Tbk has a GF Score™ of 71/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Mitrabara Adiperdana Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Mitrabara Adiperdana Tbk's Cyclically Adjusted FCF per Share of Rp644.34 can be compared against companies in the Other Energy Sources 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 an Other Energy Sources company?
A good Cyclically Adjusted FCF per Share depends on the Other Energy Sources 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 Mitrabara Adiperdana Tbk and its competitors. PT Mitrabara Adiperdana Tbk's current Cyclically Adjusted FCF per Share is Rp644.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Mitrabara Adiperdana Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Mitrabara Adiperdana Tbk (ISX:MBAP) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp1,940.79, compared to a current price of Rp1,370.00 — trading 29.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp644.34. PT Mitrabara Adiperdana Tbk's overall GF Score™ is 71/100 with 9 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 Mitrabara Adiperdana Tbk (ISX:MBAP), the current Cyclically Adjusted FCF per Share is Rp644.34 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 Mitrabara Adiperdana Tbk (ISX:MBAP) Overvalued in 2026?

Based on GuruFocus' analysis, PT Mitrabara Adiperdana Tbk stock appears to be undervalued. The current stock price of Rp1,370.00 is trading 29.4% below its estimated GF Value™ of Rp1,940.79. GuruFocus considers PT Mitrabara Adiperdana Tbk to be Modestly Undervalued.

Key valuation signals for ISX:MBAP:

  • Cyclically Adjusted FCF per Share: Rp644.34
  • GF Value™: Rp1,940.79 vs. price of Rp1,370.00 (29.4% below fair value)
  • GF Score™: 71/100 with 9 warning signs

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


PT Mitrabara Adiperdana Tbk Business Description

Address Grha Baramulti, Jl. Suryopranoto 2, Komplek Harmoni Plaza, Block A No. 8, Suryopranoto No. 2, Central Jakarta, IDN, 10130
PT Mitrabara Adiperdana Tbk is an Indonesian mining company. The principal activities of the company are Coal mining and Trading. The company has four operating segment, such as coal, mining services, agriculture and others.
71GF Score

Get the complete analysis for ISX:MBAP

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

Rp1,370.00
Price
Rp1,940.79
GF Value