PT Mitrabahtera Segara Sejati Tbk (ISX:MBSS) Cyclically Adjusted FCF per Share: Rp44.02 (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:MBSS PT Mitrabahtera Segara Sejati Tbk ISX:MBSS
50 GF Score
Price Rp2,840.00
GF Value Rp889.29
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Mitrabahtera Segara Sejati Tbk Cyclically Adjusted FCF per Share?

PT Mitrabahtera Segara Sejati Tbk ISX:MBSS +1.79% 50 Cyclically Adjusted FCF per Share is Rp44.02 as of Mar. 2026. GuruFocus rates ISX:MBSS with a GF Score™ of 50/100 and a GF Value™ of Rp889.29 (Significantly Overvalued). 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 Mitrabahtera Segara Sejati Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-139.618. 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 Rp44.02 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Mitrabahtera Segara Sejati Tbk's average Cyclically Adjusted FCF Growth Rate was -47.90% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -29.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -9.60% 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 Mitrabahtera Segara Sejati Tbk was 5.40% per year. The lowest was -29.40% per year. And the median was -12.50% per year.

As of today (2026-07-31), PT Mitrabahtera Segara Sejati Tbk's current stock price is Rp2840.00. PT Mitrabahtera Segara Sejati Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp44.02. PT Mitrabahtera Segara Sejati Tbk's Cyclically Adjusted Price-to-FCF of today is 64.52.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Mitrabahtera Segara Sejati Tbk was 63.02. The lowest was 4.02. And the median was 9.91.


PT Mitrabahtera Segara Sejati Tbk  (ISX:MBSS) 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 Mitrabahtera Segara Sejati Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2840.00/44.02
=64.52

* 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 Mitrabahtera Segara Sejati Tbk was 63.02. The lowest was 4.02. And the median was 9.91.


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 Mitrabahtera Segara Sejati Tbk Cyclically Adjusted FCF per Share Related Terms


PT Mitrabahtera Segara Sejati Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Mitrabahtera Segara Sejati 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 Mitrabahtera Segara Sejati Tbk Cyclically Adjusted FCF per Share Chart

PT Mitrabahtera Segara Sejati 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 133.33 164.53 97.48 89.45 57.92

PT Mitrabahtera Segara Sejati 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 84.54 81.28 80.90 57.92 44.02

PT Mitrabahtera Segara Sejati Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Marine Shipping subindustry, PT Mitrabahtera Segara Sejati 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 Mitrabahtera Segara Sejati Tbk Cyclically Adjusted Price-to-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, PT Mitrabahtera Segara Sejati Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:MBSS
50GF Score
PT Mitrabahtera Segara Sejati Tbk ISX:MBSS
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Mitrabahtera Segara Sejati 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 Mitrabahtera Segara Sejati 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)
=-139.618/136.5387*136.5387
=-139.618

Current CPI (Mar. 2026) = 136.5387.

PT Mitrabahtera Segara Sejati Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -1.823 103.212 -2.412
201609 55.777 104.142 73.128
201612 54.305 105.222 70.468
201703 36.867 106.476 47.276
201706 -9.650 107.722 -12.232
201709 6.504 108.020 8.221
201712 20.389 109.017 25.536
201803 -63.537 110.097 -78.797
201806 -31.689 111.085 -38.950
201809 -17.118 111.135 -21.031
201812 53.350 112.430 64.790
201903 20.414 112.829 24.704
201906 25.611 114.730 30.479
201909 54.453 114.905 64.705
201912 42.343 115.486 50.062
202003 0.963 116.252 1.131
202006 10.938 116.630 12.805
202009 -12.552 116.397 -14.724
202012 25.962 117.318 30.215
202103 13.319 117.840 15.432
202106 22.201 118.184 25.649
202109 33.187 118.262 38.316
202112 55.647 119.516 63.573
202203 16.591 120.948 18.730
202206 7.522 123.322 8.328
202209 76.047 125.298 82.869
202212 122.169 126.098 132.285
202303 -24.583 126.953 -26.439
202306 -27.527 127.663 -29.441
202309 -54.689 128.151 -58.268
202312 -68.344 129.395 -72.117
202403 32.844 130.607 34.336
202406 46.576 130.792 48.623
202409 62.119 130.361 65.063
202412 14.736 131.432 15.309
202503 6.325 131.948 6.545
202506 -7.069 133.241 -7.244
202509 38.979 133.819 39.771
202512 -155.380 135.271 -156.836
202603 -139.618 136.539 -139.618

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 Rp44.02 mean?
PT Mitrabahtera Segara Sejati Tbk (ISX:MBSS) has a Cyclically Adjusted FCF per Share of Rp44.02 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 Mitrabahtera Segara Sejati Tbk and its competitors.
Is PT Mitrabahtera Segara Sejati Tbk's Cyclically Adjusted FCF per Share too high?
PT Mitrabahtera Segara Sejati Tbk's current Cyclically Adjusted FCF per Share is Rp44.02. Overall, PT Mitrabahtera Segara Sejati Tbk has a GF Score™ of 50/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Mitrabahtera Segara Sejati Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Mitrabahtera Segara Sejati Tbk's Cyclically Adjusted FCF per Share of Rp44.02 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted FCF per Share depends on the Transportation 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 Mitrabahtera Segara Sejati Tbk and its competitors. PT Mitrabahtera Segara Sejati Tbk's current Cyclically Adjusted FCF per Share is Rp44.02. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Mitrabahtera Segara Sejati Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Mitrabahtera Segara Sejati Tbk (ISX:MBSS) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp889.29, compared to a current price of Rp2,840.00 — trading 219.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp44.02. PT Mitrabahtera Segara Sejati Tbk's overall GF Score™ is 50/100 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 Mitrabahtera Segara Sejati Tbk (ISX:MBSS), the current Cyclically Adjusted FCF per Share is Rp44.02 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 Mitrabahtera Segara Sejati Tbk (ISX:MBSS) Overvalued in 2026?

Based on GuruFocus' analysis, PT Mitrabahtera Segara Sejati Tbk stock appears to be overvalued. The current stock price of Rp2,840.00 is trading 219.4% above its estimated GF Value™ of Rp889.29. GuruFocus considers PT Mitrabahtera Segara Sejati Tbk to be Significantly Overvalued.

Key valuation signals for ISX:MBSS:

  • Cyclically Adjusted FCF per Share: Rp44.02
  • GF Value™: Rp889.29 vs. price of Rp2,840.00 (219.4% above fair value)
  • GF Score™: 50/100 with 4 warning signs

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


PT Mitrabahtera Segara Sejati Tbk Business Description

Address Jalan. MH. Thamrin No. 10, Autograph Tower, Thamrin Nine Complex, Tanah Abang, Jakarta, IDN, 10230
PT Mitrabahtera Segara Sejati Tbk conducts its business activities in the field of sea transportation services for bulk cargo, specifically on coal and nickel commodities. The Company operates a fleet of tugboats and barges to provide integrated, efficient, and reliable sea transportation and transshipment services. Operational activities include the transportation of cargo from loading ports to discharging ports, as well as transportation from loading ports to anchorage points for supporting transshipment activities. The Company's fleet consists of tugboats, barges, mother vessel, and other supporting vessels. Its business segments include Tugboats and barges, which generate maximum revenue, Floating cranes, and Motor vessel.
50GF Score

Get the complete analysis for ISX:MBSS

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

Rp2,840.00
Price
Rp889.29
GF Value