PT Bank Mega Tbk (ISX:MEGA) Cyclically Adjusted FCF per Share: Rp163.28 (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:MEGA PT Bank Mega Tbk ISX:MEGA
59 GF Score
Price Rp1,995.00
GF Value Rp2,249.05
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is PT Bank Mega Tbk Cyclically Adjusted FCF per Share?

PT Bank Mega Tbk ISX:MEGA 59 Cyclically Adjusted FCF per Share is Rp163.28 as of Mar. 2026. GuruFocus rates ISX:MEGA with a GF Score™ of 59/100 and a GF Value™ of Rp2,249.05 (Modestly Undervalued). The stock has 2 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 Bank Mega Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-75.281. 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 Rp163.28 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Bank Mega Tbk's average Cyclically Adjusted FCF Growth Rate was -8.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -0.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 10.40% 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 Mega Tbk was 10.70% per year. The lowest was -8.90% per year. And the median was -0.90% per year.

As of today (2026-07-17), PT Bank Mega Tbk's current stock price is Rp1995.00. PT Bank Mega Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp163.28. PT Bank Mega Tbk's Cyclically Adjusted Price-to-FCF of today is 12.22.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Bank Mega Tbk was 38.03. The lowest was 8.61. And the median was 15.19.


PT Bank Mega Tbk  (ISX:MEGA) 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 Mega Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1995.00/163.28
=12.22

* 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 Mega Tbk was 38.03. The lowest was 8.61. And the median was 15.19.


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 Mega Tbk Cyclically Adjusted FCF per Share Related Terms


PT Bank Mega Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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

PT Bank Mega 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 113.19 193.73 69.68 153.72 188.80

PT Bank Mega 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 178.40 145.60 154.39 188.80 163.28

PT Bank Mega Tbk Cyclically Adjusted FCF per Share Competitor Comparison

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

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

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


ISX:MEGA
59GF Score
PT Bank Mega Tbk ISX:MEGA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Bank Mega 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 Mega 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)
=-75.281/136.5387*136.5387
=-75.281

Current CPI (Mar. 2026) = 136.5387.

PT Bank Mega Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -163.949 103.212 -216.887
201609 -21.816 104.142 -28.602
201612 148.723 105.222 192.987
201703 84.412 106.476 108.245
201706 1.031 107.722 1.307
201709 87.083 108.020 110.074
201712 45.356 109.017 56.806
201803 118.413 110.097 146.853
201806 -65.943 111.085 -81.053
201809 -286.531 111.135 -352.029
201812 96.672 112.430 117.402
201903 7.077 112.829 8.564
201906 -21.253 114.730 -25.293
201909 58.538 114.905 69.559
201912 102.021 115.486 120.619
202003 -110.653 116.252 -129.962
202006 -47.589 116.630 -55.713
202009 241.643 116.397 283.459
202012 -109.610 117.318 -127.568
202103 703.388 117.840 815.002
202106 -15.926 118.184 -18.399
202109 -47.291 118.262 -54.600
202112 -192.174 119.516 -219.545
202203 -296.860 120.948 -335.126
202206 705.356 123.322 780.948
202209 -7.590 125.298 -8.271
202212 292.739 126.098 316.978
202303 -168.342 126.953 -181.054
202306 -473.148 127.663 -506.044
202309 7.199 128.151 7.670
202312 187.745 129.395 198.111
202403 328.354 130.607 343.267
202406 135.131 130.792 141.069
202409 84.133 130.361 88.120
202412 102.836 131.432 106.832
202503 70.262 131.948 72.706
202506 -341.216 133.241 -349.662
202509 47.171 133.819 48.130
202512 260.696 135.271 263.139
202603 -75.281 136.539 -75.281

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 Rp163.28 mean?
PT Bank Mega Tbk (ISX:MEGA) has a Cyclically Adjusted FCF per Share of Rp163.28 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 Mega Tbk and its competitors.
Is PT Bank Mega Tbk's Cyclically Adjusted FCF per Share too high?
PT Bank Mega Tbk's current Cyclically Adjusted FCF per Share is Rp163.28. Overall, PT Bank Mega Tbk has a GF Score™ of 59/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Bank Mega Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Bank Mega Tbk's Cyclically Adjusted FCF per Share of Rp163.28 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 Mega Tbk and its competitors. PT Bank Mega Tbk's current Cyclically Adjusted FCF per Share is Rp163.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Bank Mega Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Bank Mega Tbk (ISX:MEGA) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp2,249.05, compared to a current price of Rp1,995.00 — trading 11.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp163.28. PT Bank Mega Tbk's overall GF Score™ is 59/100 with 2 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 Bank Mega Tbk (ISX:MEGA), the current Cyclically Adjusted FCF per Share is Rp163.28 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 Mega Tbk (ISX:MEGA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Bank Mega Tbk stock appears to be undervalued. The current stock price of Rp1,995.00 is trading 11.3% below its estimated GF Value™ of Rp2,249.05. GuruFocus considers PT Bank Mega Tbk to be Modestly Undervalued.

Key valuation signals for ISX:MEGA:

  • Cyclically Adjusted FCF per Share: Rp163.28
  • GF Value™: Rp2,249.05 vs. price of Rp1,995.00 (11.3% below fair value)
  • GF Score™: 59/100 with 2 warning signs

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


PT Bank Mega Tbk Business Description

Address Jalan Kapten Tendean No. 12-14A, Menara Bank Mega, 15th Floor, South Jakarta, Jakarta, IDN, 12790
PT Bank Mega Tbk is an Indonesia-based company predominantly engaged in providing general banking services. It offers savings, time deposits, motor vehicle loans, housing loans, credit cards, safe deposit box fees, and custodial services. The Bank's geographical segment includes: Head Office, Jakarta region, Bandung region, Medan region, Semarang region, Surabaya region, Makassar region, and Banjarmasin region.
59GF Score

Get the complete analysis for ISX:MEGA

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

Rp1,995.00
Price
Rp2,249.05
GF Value