PT Pelat Timah Nusantara Tbk (ISX:NIKL) Cyclically Adjusted FCF per Share: Rp-13.42 (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:NIKL PT Pelat Timah Nusantara Tbk ISX:NIKL
63 GF Score
Price Rp200.00
GF Value Rp261.56
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is PT Pelat Timah Nusantara Tbk Cyclically Adjusted FCF per Share?

PT Pelat Timah Nusantara Tbk ISX:NIKL +0.50% 63 Cyclically Adjusted FCF per Share is Rp-13.42 as of Jun. 2026. GuruFocus rates ISX:NIKL with a GF Score™ of 63/100 and a GF Value™ of Rp261.56 (Modestly Undervalued). 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 Pelat Timah Nusantara Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp4.835. 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-13.42 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Pelat Timah Nusantara Tbk's average Cyclically Adjusted FCF Growth Rate was -415.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 62.50% 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 Pelat Timah Nusantara Tbk was 62.50% per year. The lowest was 7.00% per year. And the median was 27.50% per year.

As of today (2026-08-22), PT Pelat Timah Nusantara Tbk's current stock price is Rp200.00. PT Pelat Timah Nusantara Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp-13.42. PT Pelat Timah Nusantara Tbk's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Pelat Timah Nusantara Tbk was 68.17. The lowest was 49.29. And the median was 56.34.


PT Pelat Timah Nusantara Tbk  (ISX:NIKL) 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Pelat Timah Nusantara Tbk was 68.17. The lowest was 49.29. And the median was 56.34.


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 Pelat Timah Nusantara Tbk Cyclically Adjusted FCF per Share Related Terms


PT Pelat Timah Nusantara Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Pelat Timah Nusantara 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 Pelat Timah Nusantara Tbk Cyclically Adjusted FCF per Share Chart

PT Pelat Timah Nusantara 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 -3.71 -20.48 -5.74 3.55 -1.08

PT Pelat Timah Nusantara 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 4.26 -0.27 -1.08 -3.18 -13.42

ISX:NIKL vs CRS, ATI, MLI: Cyclically Adjusted FCF per Share Comparison

For the Metal Fabrication subindustry, PT Pelat Timah Nusantara 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 Pelat Timah Nusantara Tbk Cyclically Adjusted Price-to-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, PT Pelat Timah Nusantara Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:NIKL
63GF Score
PT Pelat Timah Nusantara Tbk ISX:NIKL
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Pelat Timah Nusantara 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 Pelat Timah Nusantara 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)
=4.835/137.6954*137.6954
=4.835

Current CPI (Jun. 2026) = 137.6954.

PT Pelat Timah Nusantara Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 12.507 104.142 16.537
201612 -50.882 105.222 -66.585
201703 7.536 106.476 9.746
201706 -13.518 107.722 -17.279
201709 -36.859 108.020 -46.985
201712 -26.144 109.017 -33.022
201803 19.329 110.097 24.174
201806 4.381 111.085 5.430
201809 -56.461 111.135 -69.955
201812 -59.559 112.430 -72.943
201903 21.862 112.829 26.680
201906 20.427 114.730 24.516
201909 -9.132 114.905 -10.943
201912 14.851 115.486 17.707
202003 9.164 116.252 10.854
202006 30.353 116.630 35.835
202009 -16.082 116.397 -19.025
202012 20.967 117.318 24.609
202103 6.965 117.840 8.139
202106 43.054 118.184 50.162
202109 -59.992 118.262 -69.850
202112 -11.897 119.516 -13.707
202203 -93.245 120.948 -106.156
202206 -26.137 123.322 -29.183
202209 -30.628 125.298 -33.658
202212 -4.273 126.098 -4.666
202303 32.284 126.953 35.016
202306 77.106 127.663 83.165
202309 37.575 128.151 40.373
202312 -16.257 129.395 -17.300
202403 0.473 130.607 0.499
202406 20.832 130.792 21.932
202409 -116.869 130.361 -123.444
202412 115.127 131.432 120.614
202503 19.521 131.948 20.371
202506 51.054 133.241 52.761
202509 -15.616 133.819 -16.068
202512 -34.257 135.271 -34.871
202603 17.296 136.539 17.443
202606 4.835 137.695 4.835

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-13.42 mean?
PT Pelat Timah Nusantara Tbk (ISX:NIKL) has a Cyclically Adjusted FCF per Share of Rp-13.42 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 Pelat Timah Nusantara Tbk and its competitors.
Is PT Pelat Timah Nusantara Tbk's Cyclically Adjusted FCF per Share too high?
PT Pelat Timah Nusantara Tbk's current Cyclically Adjusted FCF per Share is Rp-13.42. Overall, PT Pelat Timah Nusantara Tbk has a GF Score™ of 63/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Pelat Timah Nusantara Tbk's Cyclically Adjusted FCF per Share compare to CRS and ATI?
PT Pelat Timah Nusantara Tbk's Cyclically Adjusted FCF per Share of Rp-13.42 can be compared against companies in the Industrial Products 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 Industrial Products company?
A good Cyclically Adjusted FCF per Share depends on the Industrial Products 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 Pelat Timah Nusantara Tbk and its competitors. PT Pelat Timah Nusantara Tbk's current Cyclically Adjusted FCF per Share is Rp-13.42. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Pelat Timah Nusantara Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Pelat Timah Nusantara Tbk (ISX:NIKL) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp261.56, compared to a current price of Rp200.00 — trading 23.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-13.42. PT Pelat Timah Nusantara Tbk's overall GF Score™ is 63/100 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 Pelat Timah Nusantara Tbk (ISX:NIKL), the current Cyclically Adjusted FCF per Share is Rp-13.42 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 Pelat Timah Nusantara Tbk (ISX:NIKL) Overvalued in 2026?

Based on GuruFocus' analysis, PT Pelat Timah Nusantara Tbk stock appears to be undervalued. The current stock price of Rp200.00 is trading 23.5% below its estimated GF Value™ of Rp261.56. GuruFocus considers PT Pelat Timah Nusantara Tbk to be Modestly Undervalued.

Key valuation signals for ISX:NIKL:

  • Cyclically Adjusted FCF per Share: Rp-13.42
  • GF Value™: Rp261.56 vs. price of Rp200.00 (23.5% below fair value)
  • GF Score™: 63/100 with 5 warning signs

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


PT Pelat Timah Nusantara Tbk Business Description

Address Gedung Krakatau Steel Lantai, 3rd Floor, Jl. Jend. Gatot Subroto Kav. 54, Jakarta, IDN, 12950
PT Pelat Timah Nusantara Tbk is an Indonesia-based manufacturer and distributor of tinplates and related products. The company offers tinplate products in the following forms: coil, sheet, and scroll. Its operating segment includes the Coil segment and Sheet segment, and generates a majority of its revenue from the Coil segment. The company also offers products in different specifications, tin-plated thicknesses, and sizes.
63GF Score

Get the complete analysis for ISX:NIKL

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

Rp200.00
Price
Rp261.56
GF Value