PTnurhasta Mitra Tbk (ISX:MINA) Cyclically Adjusted FCF per Share: Rp-23.00 (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:MINA PT Sanurhasta Mitra Tbk ISX:MINA
59 GF Score
Price Rp294.00
GF Value Rp29.34
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is PTnurhasta Mitra Tbk Cyclically Adjusted FCF per Share?

PTnurhasta Mitra Tbk ISX:MINA +5.59% 59 Cyclically Adjusted FCF per Share is Rp-23.00 as of Mar. 2026. GuruFocus rates ISX:MINA with a GF Score™ of 59/100 and a GF Value™ of Rp29.34 (Significantly Overvalued). 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.

PTnurhasta Mitra Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp0.058. 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 Rp-23.00 for the trailing ten years ended in Mar. 2026.

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 (2026-07-22), PTnurhasta Mitra Tbk's current stock price is Rp294.00. PTnurhasta Mitra Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp-23.00. PTnurhasta Mitra Tbk's Cyclically Adjusted Price-to-FCF of today is .


PTnurhasta Mitra Tbk  (ISX:MINA) 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.


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.


PTnurhasta Mitra Tbk Cyclically Adjusted FCF per Share Related Terms


PTnurhasta Mitra Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PTnurhasta Mitra 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.

PTnurhasta Mitra Tbk Cyclically Adjusted FCF per Share Chart

PTnurhasta Mitra 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 0.00 0.00 -23.58

PTnurhasta Mitra 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 0.00 -24.96 -24.19 -23.58 -23.00

ISX:MINA vs MAR, HLT, H: Cyclically Adjusted FCF per Share Comparison

For the Lodging subindustry, PTnurhasta Mitra 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.


PTnurhasta Mitra Tbk Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, PTnurhasta Mitra Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PTnurhasta Mitra Tbk's Cyclically Adjusted Price-to-FCF falls into.


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

PTnurhasta Mitra 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, PTnurhasta Mitra 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)
=0.058/136.5387*136.5387
=0.058

Current CPI (Mar. 2026) = 136.5387.

PTnurhasta Mitra Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201512 0.000 102.133 0.000
201609 0.000 104.142 0.000
201612 0.000 105.222 0.000
201703 0.074 106.476 0.095
201706 -0.085 107.722 -0.108
201709 0.102 108.020 0.129
201712 0.000 109.017 0.000
201803 -0.278 110.097 -0.345
201806 0.148 111.085 0.182
201809 0.000 111.135 0.000
201812 0.000 112.430 0.000
201903 -89.478 112.829 -108.281
201906 1.475 114.730 1.755
201909 -1.475 114.905 -1.753
201912 0.000 115.486 0.000
202003 -54.093 116.252 -63.532
202006 0.000 116.630 0.000
202009 0.120 116.397 0.141
202012 -0.120 117.318 -0.140
202103 -0.116 117.840 -0.134
202106 -0.049 118.184 -0.057
202109 -0.195 118.262 -0.225
202112 -0.084 119.516 -0.096
202203 -0.099 120.948 -0.112
202206 -0.047 123.322 -0.052
202209 0.049 125.298 0.053
202212 0.000 126.098 0.000
202303 0.082 126.953 0.088
202306 0.000 127.663 0.000
202309 0.057 128.151 0.061
202312 -0.195 129.395 -0.206
202403 -0.005 130.607 -0.005
202406 -0.069 130.792 -0.072
202409 0.059 130.361 0.062
202412 0.034 131.432 0.035
202503 -0.170 131.948 -0.176
202506 0.070 133.241 0.072
202509 -0.125 133.819 -0.128
202512 0.179 135.271 0.181
202603 0.058 136.539 0.058

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 Rp-23.00 mean?
PTnurhasta Mitra Tbk (ISX:MINA) has a Cyclically Adjusted FCF per Share of Rp-23.00 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 PTnurhasta Mitra Tbk and its competitors.
Is PTnurhasta Mitra Tbk's Cyclically Adjusted FCF per Share too high?
PTnurhasta Mitra Tbk's current Cyclically Adjusted FCF per Share is Rp-23.00. Overall, PTnurhasta Mitra Tbk has a GF Score™ of 59/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PTnurhasta Mitra Tbk's Cyclically Adjusted FCF per Share compare to MAR and HLT?
PTnurhasta Mitra Tbk's Cyclically Adjusted FCF per Share of Rp-23.00 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure 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 PTnurhasta Mitra Tbk and its competitors. PTnurhasta Mitra Tbk's current Cyclically Adjusted FCF per Share is Rp-23.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PTnurhasta Mitra Tbk stock overvalued right now?
Based on GuruFocus' analysis, PTnurhasta Mitra Tbk (ISX:MINA) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp29.34, compared to a current price of Rp294.00 — trading 902% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-23.00. PTnurhasta Mitra 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 PTnurhasta Mitra Tbk (ISX:MINA), the current Cyclically Adjusted FCF per Share is Rp-23.00 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 PTnurhasta Mitra Tbk (ISX:MINA) Overvalued in 2026?

Based on GuruFocus' analysis, PTnurhasta Mitra Tbk stock appears to be overvalued. The current stock price of Rp294.00 is trading 902% above its estimated GF Value™ of Rp29.34. GuruFocus considers PTnurhasta Mitra Tbk to be Significantly Overvalued.

Key valuation signals for ISX:MINA:

  • Cyclically Adjusted FCF per Share: Rp-23.00
  • GF Value™: Rp29.34 vs. price of Rp294.00 (902% above fair value)
  • GF Score™: 59/100 with 2 warning signs

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


PTnurhasta Mitra Tbk Business Description

Address Jalan. Jend. Sudirman Kav 52-53, Equity Tower, Lantai 11th Unit, Unit D, Sudirman Central Business District Lot 9, Jakarta, IDN, 12190
PT Sanurhasta Mitra Tbk is an Indonesia-based company engaged in the development of property and hotels. The main business activity of the company involves the development and management of resorts. The company is segmented into cottages and real estate, out of which the company earns the majority of its revenue from cottages. The company offers services through a villa, the Santai, which provides services such as return airport transfers, shuttle service to Seminyak, in-villa spa treatments, private guided tours, bicycles, and many more.
59GF Score

Get the complete analysis for ISX:MINA

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

Rp294.00
Price
Rp29.34
GF Value