PT Metropolitan Land Tbk (ISX:MTLA) Cyclically Adjusted FCF per Share: Rp40.37 (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:MTLA PT Metropolitan Land Tbk ISX:MTLA
84 GF Score
Price Rp570.00
GF Value Rp431.73
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is PT Metropolitan Land Tbk Cyclically Adjusted FCF per Share?

PT Metropolitan Land Tbk ISX:MTLA +10.68% 84 Cyclically Adjusted FCF per Share is Rp40.37 as of Mar. 2026. GuruFocus rates ISX:MTLA with a GF Score™ of 84/100 and a GF Value™ of Rp431.73 (Significantly Overvalued). The stock has 5 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 Metropolitan Land Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-6.301. 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 Rp40.37 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Metropolitan Land Tbk's average Cyclically Adjusted FCF Growth Rate was -0.70% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 12.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 22.00% 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 Metropolitan Land Tbk was 31.20% per year. The lowest was 12.00% per year. And the median was 23.20% per year.

As of today (2026-08-01), PT Metropolitan Land Tbk's current stock price is Rp570.00. PT Metropolitan Land Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp40.37. PT Metropolitan Land Tbk's Cyclically Adjusted Price-to-FCF of today is 14.12.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Metropolitan Land Tbk was 28.63. The lowest was 9.84. And the median was 12.88.


PT Metropolitan Land Tbk  (ISX:MTLA) 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 Metropolitan Land Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=570.00/40.37
=14.12

* 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 Metropolitan Land Tbk was 28.63. The lowest was 9.84. And the median was 12.88.


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 Metropolitan Land Tbk Cyclically Adjusted FCF per Share Related Terms


PT Metropolitan Land Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Metropolitan Land 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 Metropolitan Land Tbk Cyclically Adjusted FCF per Share Chart

PT Metropolitan Land 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 21.53 29.07 34.53 40.23 40.88

PT Metropolitan Land 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 40.64 40.29 41.11 40.88 40.37

ISX:MTLA vs CBRE, BEKE, JLL: Cyclically Adjusted FCF per Share Comparison

For the Real Estate Services subindustry, PT Metropolitan Land 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 Metropolitan Land Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Metropolitan Land Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:MTLA
84GF Score
PT Metropolitan Land Tbk ISX:MTLA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Metropolitan Land 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 Metropolitan Land 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)
=-6.301/136.5387*136.5387
=-6.301

Current CPI (Mar. 2026) = 136.5387.

PT Metropolitan Land Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.441 103.212 -0.583
201609 -3.149 104.142 -4.129
201612 33.389 105.222 43.326
201703 1.227 106.476 1.573
201706 0.158 107.722 0.200
201709 7.972 108.020 10.077
201712 -1.705 109.017 -2.135
201803 19.332 110.097 23.975
201806 -11.985 111.085 -14.731
201809 7.029 111.135 8.636
201812 50.972 112.430 61.902
201903 -0.549 112.829 -0.664
201906 -1.036 114.730 -1.233
201909 9.466 114.905 11.248
201912 44.484 115.486 52.593
202003 -0.163 116.252 -0.191
202006 -2.120 116.630 -2.482
202009 -1.266 116.397 -1.485
202012 18.324 117.318 21.326
202103 2.574 117.840 2.982
202106 11.875 118.184 13.719
202109 9.744 118.262 11.250
202112 45.012 119.516 51.423
202203 7.346 120.948 8.293
202206 -1.372 123.322 -1.519
202209 22.414 125.298 24.425
202212 30.735 126.098 33.280
202303 -2.500 126.953 -2.689
202306 8.734 127.663 9.341
202309 5.064 128.151 5.395
202312 27.927 129.395 29.469
202403 -0.866 130.607 -0.905
202406 12.981 130.792 13.551
202409 -5.481 130.361 -5.741
202412 15.962 131.432 16.582
202503 -1.078 131.948 -1.116
202506 1.107 133.241 1.134
202509 -7.842 133.819 -8.001
202512 1.859 135.271 1.876
202603 -6.301 136.539 -6.301

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 Rp40.37 mean?
PT Metropolitan Land Tbk (ISX:MTLA) has a Cyclically Adjusted FCF per Share of Rp40.37 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 Metropolitan Land Tbk and its competitors.
Is PT Metropolitan Land Tbk's Cyclically Adjusted FCF per Share too high?
PT Metropolitan Land Tbk's current Cyclically Adjusted FCF per Share is Rp40.37. Overall, PT Metropolitan Land Tbk has a GF Score™ of 84/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Metropolitan Land Tbk's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
PT Metropolitan Land Tbk's Cyclically Adjusted FCF per Share of Rp40.37 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Metropolitan Land Tbk and its competitors. PT Metropolitan Land Tbk's current Cyclically Adjusted FCF per Share is Rp40.37. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Metropolitan Land Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Metropolitan Land Tbk (ISX:MTLA) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp431.73, compared to a current price of Rp570.00 — trading 32% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp40.37. PT Metropolitan Land Tbk's overall GF Score™ is 84/100 with 5 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 Metropolitan Land Tbk (ISX:MTLA), the current Cyclically Adjusted FCF per Share is Rp40.37 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 Metropolitan Land Tbk (ISX:MTLA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Metropolitan Land Tbk stock appears to be overvalued. The current stock price of Rp570.00 is trading 32% above its estimated GF Value™ of Rp431.73. GuruFocus considers PT Metropolitan Land Tbk to be Significantly Overvalued.

Key valuation signals for ISX:MTLA:

  • Cyclically Adjusted FCF per Share: Rp40.37
  • GF Value™: Rp431.73 vs. price of Rp570.00 (32% above fair value)
  • GF Score™: 84/100 with 5 warning signs

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


PT Metropolitan Land Tbk Business Description

Address Moeffreni Moe\'min, Jl. Letkol M., Pekayon Jaya, Bekasi, IDN, 17148
PT Metropolitan Land Tbk, together with its subsidiaries, is engaged in the development of housing and the construction of buildings, and provides other related services. Its business activities comprise land acquisition, real estate development, leasing, hotel construction and operation, the sale of land and buildings, including residential houses and shop houses, and investing in its subsidiaries. The company generates revenue from several primary sources, including sales of real estate, hotel revenue, rental income, and service charges to tenants. Its reportable segments are real estate, shopping centers, hotels, and others. The majority of its revenue is generated from the real estate segment.
84GF Score

Get the complete analysis for ISX:MTLA

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

Rp570.00
Price
Rp431.73
GF Value