PT Medco Energi Internasional Tbk (ISX:MEDC) Cyclically Adjusted FCF per Share: Rp262.49 (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:MEDC PT Medco Energi Internasional Tbk ISX:MEDC
89 GF Score
Price Rp1,325.00
GF Value Rp1,578.59
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is PT Medco Energi Internasional Tbk Cyclically Adjusted FCF per Share?

PT Medco Energi Internasional Tbk ISX:MEDC -4.68% 89 Cyclically Adjusted FCF per Share is Rp262.49 as of Mar. 2026. GuruFocus rates ISX:MEDC with a GF Score™ of 89/100 and a GF Value™ of Rp1,578.59 (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 Medco Energi Internasional Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp126.612. 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 Rp262.49 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Medco Energi Internasional Tbk's average Cyclically Adjusted FCF Growth Rate was 14.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 23.20% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 38.70% 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 Medco Energi Internasional Tbk was 140.60% per year. The lowest was 23.20% per year. And the median was 47.30% per year.

As of today (2026-07-26), PT Medco Energi Internasional Tbk's current stock price is Rp1325.00. PT Medco Energi Internasional Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp262.49. PT Medco Energi Internasional Tbk's Cyclically Adjusted Price-to-FCF of today is 5.05.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Medco Energi Internasional Tbk was 159.03. The lowest was 4.04. And the median was 8.24.


PT Medco Energi Internasional Tbk  (ISX:MEDC) 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 Medco Energi 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
=1325.00/262.49
=5.05

* 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 Medco Energi Internasional Tbk was 159.03. The lowest was 4.04. And the median was 8.24.


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 Medco Energi Internasional Tbk Cyclically Adjusted FCF per Share Related Terms


PT Medco Energi Internasional Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Medco Energi 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 Medco Energi Internasional Tbk Cyclically Adjusted FCF per Share Chart

PT Medco Energi 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 74.51 133.42 159.74 217.90 249.49

PT Medco Energi 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 229.46 238.02 243.08 249.49 262.49

ISX:MEDC vs COP, EOG, FANG: Cyclically Adjusted FCF per Share Comparison

For the Oil & Gas E&P subindustry, PT Medco Energi 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 Medco Energi Internasional Tbk Cyclically Adjusted Price-to-FCF vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, PT Medco Energi Internasional Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:MEDC
89GF Score
PT Medco Energi Internasional Tbk ISX:MEDC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Medco Energi 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 Medco Energi 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)
=126.612/136.5387*136.5387
=126.612

Current CPI (Mar. 2026) = 136.5387.

PT Medco Energi Internasional Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 48.410 103.212 64.041
201609 -41.079 104.142 -53.858
201612 -74.703 105.222 -96.937
201703 14.819 106.476 19.003
201706 142.643 107.722 180.802
201709 -4.779 108.020 -6.041
201712 19.672 109.017 24.638
201803 -12.959 110.097 -16.071
201806 -28.238 111.085 -34.708
201809 39.988 111.135 49.129
201812 83.135 112.430 100.962
201903 29.773 112.829 36.030
201906 80.565 114.730 95.879
201909 -43.428 114.905 -51.605
201912 68.683 115.486 81.204
202003 47.788 116.252 56.127
202006 6.140 116.630 7.188
202009 64.314 116.397 75.443
202012 80.680 117.318 93.898
202103 71.135 117.840 82.423
202106 18.329 118.184 21.176
202109 63.292 118.262 73.074
202112 35.145 119.516 40.151
202203 95.176 120.948 107.444
202206 61.766 123.322 68.385
202209 153.993 125.298 167.807
202212 199.457 126.098 215.972
202303 61.872 126.953 66.544
202306 -13.463 127.663 -14.399
202309 179.579 128.151 191.332
202312 31.792 129.395 33.547
202403 84.664 130.607 88.509
202406 203.666 130.792 212.615
202409 121.390 130.361 127.143
202412 120.786 131.432 125.480
202503 85.464 131.948 88.437
202506 58.463 133.241 59.910
202509 57.421 133.819 58.588
202512 58.511 135.271 59.059
202603 126.612 136.539 126.612

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 Rp262.49 mean?
PT Medco Energi Internasional Tbk (ISX:MEDC) has a Cyclically Adjusted FCF per Share of Rp262.49 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 Medco Energi Internasional Tbk and its competitors.
Is PT Medco Energi Internasional Tbk's Cyclically Adjusted FCF per Share too high?
PT Medco Energi Internasional Tbk's current Cyclically Adjusted FCF per Share is Rp262.49. Overall, PT Medco Energi Internasional Tbk has a GF Score™ of 89/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Medco Energi Internasional Tbk's Cyclically Adjusted FCF per Share compare to COP and EOG?
PT Medco Energi Internasional Tbk's Cyclically Adjusted FCF per Share of Rp262.49 can be compared against companies in the Oil & Gas 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 Oil & Gas company?
A good Cyclically Adjusted FCF per Share depends on the Oil & Gas 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 Medco Energi Internasional Tbk and its competitors. PT Medco Energi Internasional Tbk's current Cyclically Adjusted FCF per Share is Rp262.49. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Medco Energi Internasional Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Medco Energi Internasional Tbk (ISX:MEDC) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp1,578.59, compared to a current price of Rp1,325.00 — trading 16.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp262.49. PT Medco Energi Internasional Tbk's overall GF Score™ is 89/100 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 Medco Energi Internasional Tbk (ISX:MEDC), the current Cyclically Adjusted FCF per Share is Rp262.49 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 Medco Energi Internasional Tbk (ISX:MEDC) Overvalued in 2026?

Based on GuruFocus' analysis, PT Medco Energi Internasional Tbk stock appears to be undervalued. The current stock price of Rp1,325.00 is trading 16.1% below its estimated GF Value™ of Rp1,578.59. GuruFocus considers PT Medco Energi Internasional Tbk to be Modestly Undervalued.

Key valuation signals for ISX:MEDC:

  • Cyclically Adjusted FCF per Share: Rp262.49
  • GF Value™: Rp1,578.59 vs. price of Rp1,325.00 (16.1% below fair value)
  • GF Score™: 89/100 with 4 warning signs

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


PT Medco Energi Internasional Tbk Business Description

Industry EnergyOil & Gas
Other Exchanges MDCOY:USAMEF:Germany
Address SCBD Lot 11A, Jalan Jenderal Sudirman Kav. 52-53, The Energy Building, 53rd Floor, Jakarta, IDN, 12190
PT Medco Energi Internasional Tbk main activities includes mining and quarrying, industry, trade, construction services, transportation, contract services, distribution, industry and technical services, including electricity power supply and other supporting electricity services. The company's operating segments include Exploration and production of oil and gas; Services; Power; Chemicals; Trading; Holding and related operations. The majority of revenue comes from Exploration and production of oil and gas. Geographically, the company has presence in Indonesia, Overseas, Asia, Africa and Middle East, and United States of America and Europe.
89GF Score

Get the complete analysis for ISX:MEDC

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

Rp1,325.00
Price
Rp1,578.59
GF Value