PT Bank China Construction Bank Indonesia Tbk (ISX:MCOR) Cyclically Adjusted FCF per Share: Rp16.07 (As of Jun. 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:MCOR PT Bank China Construction Bank Indonesia Tbk ISX:MCOR
67 GF Score
Price Rp69.00
GF Value Rp74.31
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is PT Bank China Construction Bank Indonesia Tbk Cyclically Adjusted FCF per Share?

PT Bank China Construction Bank Indonesia Tbk ISX:MCOR 67 Cyclically Adjusted FCF per Share is Rp16.07 as of Jun. 2026. GuruFocus rates ISX:MCOR with a GF Score™ of 67/100 and a GF Value™ of Rp74.31 (Fairly Valued). 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 China Construction Bank Indonesia Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp30.226. 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 Rp16.07 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Bank China Construction Bank Indonesia Tbk's average Cyclically Adjusted FCF Growth Rate was -100.00% 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 China Construction Bank Indonesia Tbk was 27.50% per year. The lowest was 17.10% per year. And the median was 22.30% per year.

As of today (2026-08-01), PT Bank China Construction Bank Indonesia Tbk's current stock price is Rp69.00. PT Bank China Construction Bank Indonesia Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp16.07. PT Bank China Construction Bank Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is 4.29.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Bank China Construction Bank Indonesia Tbk was 71.00. The lowest was 4.29. And the median was 14.02.


PT Bank China Construction Bank Indonesia Tbk  (ISX:MCOR) 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 China Construction Bank Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=69.00/16.07
=4.29

* 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 China Construction Bank Indonesia Tbk was 71.00. The lowest was 4.29. And the median was 14.02.


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 China Construction Bank Indonesia Tbk Cyclically Adjusted FCF per Share Related Terms


PT Bank China Construction Bank Indonesia Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Bank China Construction Bank Indonesia 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 China Construction Bank Indonesia Tbk Cyclically Adjusted FCF per Share Chart

PT Bank China Construction Bank Indonesia 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 -8.98 -11.86 -4.38 -5.12 6.23

PT Bank China Construction Bank Indonesia Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 1.84 7.34 6.23 6.97 16.07

PT Bank China Construction Bank Indonesia Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Banks - Regional subindustry, PT Bank China Construction Bank Indonesia 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 China Construction Bank Indonesia Tbk Cyclically Adjusted Price-to-FCF vs Banks Industry

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

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


ISX:MCOR
67GF Score
PT Bank China Construction Bank Indonesia Tbk ISX:MCOR
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Bank China Construction Bank Indonesia 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 China Construction Bank Indonesia Tbk's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=30.226/137.6954*137.6954
=30.226

Current CPI (Jun. 2026) = 137.6954.

PT Bank China Construction Bank Indonesia Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -82.844 104.142 -109.535
201612 101.919 105.222 133.373
201703 -0.004 106.476 -0.005
201706 29.623 107.722 37.866
201709 -25.063 108.020 -31.948
201712 68.120 109.017 86.040
201803 -34.509 110.097 -43.160
201806 -74.028 111.085 -91.762
201809 56.442 111.135 69.932
201812 -79.463 112.430 -97.320
201903 -46.330 112.829 -56.541
201906 20.832 114.730 25.002
201909 -13.344 114.905 -15.991
201912 33.744 115.486 40.233
202003 2.533 116.252 3.000
202006 -18.536 116.630 -21.884
202009 276.806 116.397 327.457
202012 -258.923 117.318 -303.896
202103 -6.669 117.840 -7.793
202106 40.375 118.184 47.041
202109 19.886 118.262 23.154
202112 -38.830 119.516 -44.736
202203 5.028 120.948 5.724
202206 -12.950 123.322 -14.459
202209 -32.020 125.298 -35.188
202212 2.395 126.098 2.615
202303 -4.923 126.953 -5.340
202306 13.490 127.663 14.550
202309 -11.062 128.151 -11.886
202312 81.313 129.395 86.529
202403 62.820 130.607 66.229
202406 -14.663 130.792 -15.437
202409 32.334 130.361 34.153
202412 -15.927 131.432 -16.686
202503 20.623 131.948 21.521
202506 -31.829 133.241 -32.893
202509 31.082 133.819 31.982
202512 31.951 135.271 32.524
202603 -2.015 136.539 -2.032
202606 30.226 137.695 30.226

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 Rp16.07 mean?
PT Bank China Construction Bank Indonesia Tbk (ISX:MCOR) has a Cyclically Adjusted FCF per Share of Rp16.07 as of Jun. 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 China Construction Bank Indonesia Tbk and its competitors.
Is PT Bank China Construction Bank Indonesia Tbk's Cyclically Adjusted FCF per Share too high?
PT Bank China Construction Bank Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp16.07. Overall, PT Bank China Construction Bank Indonesia Tbk has a GF Score™ of 67/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Bank China Construction Bank Indonesia Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Bank China Construction Bank Indonesia Tbk's Cyclically Adjusted FCF per Share of Rp16.07 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 China Construction Bank Indonesia Tbk and its competitors. PT Bank China Construction Bank Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp16.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Bank China Construction Bank Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Bank China Construction Bank Indonesia Tbk (ISX:MCOR) is currently considered Fairly Valued. The stock's GF Value™ is Rp74.31, compared to a current price of Rp69.00 — trading 7.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp16.07. PT Bank China Construction Bank Indonesia Tbk's overall GF Score™ is 67/100 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 China Construction Bank Indonesia Tbk (ISX:MCOR), the current Cyclically Adjusted FCF per Share is Rp16.07 as of Jun. 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 China Construction Bank Indonesia Tbk (ISX:MCOR) Overvalued in 2026?

Based on GuruFocus' analysis, PT Bank China Construction Bank Indonesia Tbk stock appears to be undervalued. The current stock price of Rp69.00 is trading 7.1% below its estimated GF Value™ of Rp74.31. GuruFocus considers PT Bank China Construction Bank Indonesia Tbk to be Fairly Valued.

Key valuation signals for ISX:MCOR:

  • Cyclically Adjusted FCF per Share: Rp16.07
  • GF Value™: Rp74.31 vs. price of Rp69.00 (7.1% below fair value)
  • GF Score™: 67/100 with 1 warning sign

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


PT Bank China Construction Bank Indonesia Tbk Business Description

Address Jalan Jenderal Sudirman Lot 86, Sahid Sudirman Center, 15th floor, Jakarta, IDN, 10220
PT Bank China Construction Bank Indonesia Tbk is an Indonesian-based commercial bank that provides loans, savings, treasury, and banking solutions. Its business is organized into four segments, namely Loan, Treasury, Trade Finance, and Unallocated. Geographically, the bank operates in Jakarta, Bogor, Tangerang, Bekasi, Serpong, Bandung, Semarang, Solo, Yogyakarta, Surabaya, Denpasar, Pontianak, Bandar Lampung, Pekanbaru, Palembang, Batam, Makassar, Cirebon, Mataram, and Malang.
67GF Score

Get the complete analysis for ISX:MCOR

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

Rp69.00
Price
Rp74.31
GF Value