PT Media Nusantara Citra Tbk (ISX:MNCN) Cyclically Adjusted FCF per Share: Rp67.83 (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:MNCN PT Media Nusantara Citra Tbk ISX:MNCN
68 GF Score
Price Rp200.00
GF Value Rp277.66
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is PT Media Nusantara Citra Tbk Cyclically Adjusted FCF per Share?

PT Media Nusantara Citra Tbk ISX:MNCN -0.99% 68 Cyclically Adjusted FCF per Share is Rp67.83 as of Jun. 2026. GuruFocus rates ISX:MNCN with a GF Score™ of 68/100 and a GF Value™ of Rp277.66 (Modestly Undervalued). The stock has 6 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 Media Nusantara Citra Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp-10.248. 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 Rp67.83 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Media Nusantara Citra Tbk's average Cyclically Adjusted FCF Growth Rate was -2.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -1.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 2.20% 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 Media Nusantara Citra Tbk was 3.50% per year. The lowest was -1.10% per year. And the median was 3.20% per year.

As of today (2026-09-06), PT Media Nusantara Citra Tbk's current stock price is Rp200.00. PT Media Nusantara Citra Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp67.83. PT Media Nusantara Citra Tbk's Cyclically Adjusted Price-to-FCF of today is 2.95.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Media Nusantara Citra Tbk was 25.39. The lowest was 2.79. And the median was 10.33.


PT Media Nusantara Citra Tbk  (ISX:MNCN) 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 Media Nusantara Citra Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=200.00/67.83
=2.95

* 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 Media Nusantara Citra Tbk was 25.39. The lowest was 2.79. And the median was 10.33.


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 Media Nusantara Citra Tbk Cyclically Adjusted FCF per Share Related Terms


PT Media Nusantara Citra Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Media Nusantara Citra 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 Media Nusantara Citra Tbk Cyclically Adjusted FCF per Share Chart

PT Media Nusantara Citra 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 68.36 73.35 67.93 70.87 71.00

PT Media Nusantara Citra 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 69.22 71.07 71.00 71.66 67.83

ISX:MNCN vs APP, OMC, TTD: Cyclically Adjusted FCF per Share Comparison

For the Advertising Agencies subindustry, PT Media Nusantara Citra 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 Media Nusantara Citra Tbk Cyclically Adjusted Price-to-FCF vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, PT Media Nusantara Citra Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:MNCN
68GF Score
PT Media Nusantara Citra Tbk ISX:MNCN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Media Nusantara Citra 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 Media Nusantara Citra 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)
=-10.248/137.6954*137.6954
=-10.248

Current CPI (Jun. 2026) = 137.6954.

PT Media Nusantara Citra Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 24.521 104.142 32.421
201612 18.850 105.222 24.667
201703 32.360 106.476 41.848
201706 -1.532 107.722 -1.958
201709 44.307 108.020 56.479
201712 47.557 109.017 60.068
201803 10.477 110.097 13.103
201806 -16.027 111.085 -19.866
201809 2.187 111.135 2.710
201812 110.193 112.430 134.956
201903 38.400 112.829 46.863
201906 -2.580 114.730 -3.096
201909 28.539 114.905 34.200
201912 23.903 115.486 28.500
202003 2.986 116.252 3.537
202006 15.729 116.630 18.570
202009 -17.787 116.397 -21.042
202012 1.218 117.318 1.430
202103 19.400 117.840 22.669
202106 42.963 118.184 50.056
202109 52.071 118.262 60.628
202112 28.937 119.516 33.339
202203 30.613 120.948 34.852
202206 31.237 123.322 34.878
202209 53.843 125.298 59.170
202212 -8.968 126.098 -9.793
202303 10.149 126.953 11.008
202306 2.446 127.663 2.638
202309 -2.440 128.151 -2.622
202312 -6.897 129.395 -7.339
202403 3.431 130.607 3.617
202406 6.090 130.792 6.411
202409 -24.630 130.361 -26.016
202412 -19.433 131.432 -20.359
202503 1.795 131.948 1.873
202506 7.038 133.241 7.273
202509 -5.903 133.819 -6.074
202512 -37.514 135.271 -38.186
202603 16.989 136.539 17.133
202606 -10.248 137.695 -10.248

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 Rp67.83 mean?
PT Media Nusantara Citra Tbk (ISX:MNCN) has a Cyclically Adjusted FCF per Share of Rp67.83 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 Media Nusantara Citra Tbk and its competitors.
Is PT Media Nusantara Citra Tbk's Cyclically Adjusted FCF per Share too high?
PT Media Nusantara Citra Tbk's current Cyclically Adjusted FCF per Share is Rp67.83. Overall, PT Media Nusantara Citra Tbk has a GF Score™ of 68/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Media Nusantara Citra Tbk's Cyclically Adjusted FCF per Share compare to APP and OMC?
PT Media Nusantara Citra Tbk's Cyclically Adjusted FCF per Share of Rp67.83 can be compared against companies in the Media - Diversified 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 Media - Diversified company?
A good Cyclically Adjusted FCF per Share depends on the Media - Diversified 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 Media Nusantara Citra Tbk and its competitors. PT Media Nusantara Citra Tbk's current Cyclically Adjusted FCF per Share is Rp67.83. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Media Nusantara Citra Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Media Nusantara Citra Tbk (ISX:MNCN) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp277.66, compared to a current price of Rp200.00 — trading 28% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp67.83. PT Media Nusantara Citra Tbk's overall GF Score™ is 68/100 with 6 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 Media Nusantara Citra Tbk (ISX:MNCN), the current Cyclically Adjusted FCF per Share is Rp67.83 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 Media Nusantara Citra Tbk (ISX:MNCN) Overvalued in 2026?

Based on GuruFocus' analysis, PT Media Nusantara Citra Tbk stock appears to be undervalued. The current stock price of Rp200.00 is trading 28% below its estimated GF Value™ of Rp277.66. GuruFocus considers PT Media Nusantara Citra Tbk to be Modestly Undervalued.

Key valuation signals for ISX:MNCN:

  • Cyclically Adjusted FCF per Share: Rp67.83
  • GF Value™: Rp277.66 vs. price of Rp200.00 (28% below fair value)
  • GF Score™: 68/100 with 6 warning signs

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


PT Media Nusantara Citra Tbk Business Description

Other Exchanges 5M2:Germany
Address Jalan Kebon Sirih Kav. 17 - 19, MNC Tower, 26th Floor, Central Jakarta, Jakarta, IDN, 10340
PT Media Nusantara Citra Tbk is a diversified media company. The business is divided into four segments, which include Advertisement; Content; Subscription; and Others. It derives maximum revenue from Advertisement Segment The firm offers pay video service (live streaming, VOD, original productions, and other creative content), news aggregator, audio aggregator, television stations, radio interests, print media, production business, online content, and advertising.
68GF Score

Get the complete analysis for ISX:MNCN

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

Rp200.00
Price
Rp277.66
GF Value