Perusahaan Gas Negara (Persero) Tbk PT (ISX:PGAS) Cyclically Adjusted FCF per Share: Rp325.60 (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:PGAS Perusahaan Gas Negara (Persero) Tbk PT ISX:PGAS
91 GF Score
Price Rp1,550.00
GF Value Rp1,817.28
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Perusahaan Gas Negara (Persero) Tbk PT Cyclically Adjusted FCF per Share?

Perusahaan Gas Negara (Persero) Tbk PT ISX:PGAS +0.98% 91 Cyclically Adjusted FCF per Share is Rp325.60 as of Mar. 2026. GuruFocus rates ISX:PGAS with a GF Score™ of 91/100 and a GF Value™ of Rp1,817.28 (Modestly Undervalued). The stock has 3 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.

Perusahaan Gas Negara (Persero) Tbk PT's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp34.450. 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 Rp325.60 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Perusahaan Gas Negara (Persero) Tbk PT's average Cyclically Adjusted FCF Growth Rate was 22.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 14.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 6.90% 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 Perusahaan Gas Negara (Persero) Tbk PT was 14.90% per year. The lowest was -7.70% per year. And the median was -1.90% per year.

As of today (2026-07-24), Perusahaan Gas Negara (Persero) Tbk PT's current stock price is Rp1550.00. Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp325.60. Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted Price-to-FCF of today is 4.76.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Perusahaan Gas Negara (Persero) Tbk PT was 10.45. The lowest was 2.57. And the median was 6.43.


Perusahaan Gas Negara (Persero) Tbk PT  (ISX:PGAS) 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.

Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1550.00/325.60
=4.76

* 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 Perusahaan Gas Negara (Persero) Tbk PT was 10.45. The lowest was 2.57. And the median was 6.43.


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.


Perusahaan Gas Negara (Persero) Tbk PT Cyclically Adjusted FCF per Share Related Terms


Perusahaan Gas Negara (Persero) Tbk PT Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Perusahaan Gas Negara (Persero) Tbk PT'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.

Perusahaan Gas Negara (Persero) Tbk PT Cyclically Adjusted FCF per Share Chart

Perusahaan Gas Negara (Persero) Tbk PT 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 209.11 213.86 224.36 252.22 324.48

Perusahaan Gas Negara (Persero) Tbk PT 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 266.73 302.22 309.22 324.48 325.60

ISX:PGAS vs ATO, NI, UGI: Cyclically Adjusted FCF per Share Comparison

For the Utilities - Regulated Gas subindustry, Perusahaan Gas Negara (Persero) Tbk PT'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.


Perusahaan Gas Negara (Persero) Tbk PT Cyclically Adjusted Price-to-FCF vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted Price-to-FCF falls into.


ISX:PGAS
91GF Score
Perusahaan Gas Negara (Persero) Tbk PT ISX:PGAS
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Perusahaan Gas Negara (Persero) Tbk PT 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, Perusahaan Gas Negara (Persero) Tbk PT'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)
=34.45/136.5387*136.5387
=34.450

Current CPI (Mar. 2026) = 136.5387.

Perusahaan Gas Negara (Persero) Tbk PT Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -19.837 103.212 -26.242
201609 42.330 104.142 55.498
201612 62.722 105.222 81.390
201703 114.224 106.476 146.474
201706 -16.644 107.722 -21.097
201709 83.371 108.020 105.382
201712 -2.542 109.017 -3.184
201803 72.592 110.097 90.027
201806 108.590 111.085 133.472
201809 89.359 111.135 109.786
201812 53.277 112.430 64.701
201903 105.624 112.829 127.820
201906 67.253 114.730 80.037
201909 202.608 114.905 240.755
201912 -37.704 115.486 -44.577
202003 93.502 116.252 109.818
202006 -46.126 116.630 -54.000
202009 124.357 116.397 145.877
202012 -81.290 117.318 -94.608
202103 42.656 117.840 49.425
202106 69.722 118.184 80.550
202109 30.505 118.262 35.219
202112 69.947 119.516 79.910
202203 89.913 120.948 101.503
202206 97.467 123.322 107.912
202209 164.012 125.298 178.725
202212 166.580 126.098 180.373
202303 136.244 126.953 146.532
202306 41.807 127.663 44.714
202309 73.526 128.151 78.338
202312 129.153 129.395 136.284
202403 136.905 130.607 143.123
202406 93.367 130.792 97.470
202409 82.041 130.361 85.929
202412 110.321 131.432 114.608
202503 133.946 131.948 138.606
202506 47.025 133.241 48.189
202509 24.778 133.819 25.282
202512 100.549 135.271 101.491
202603 34.450 136.539 34.450

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 Rp325.60 mean?
Perusahaan Gas Negara (Persero) Tbk PT (ISX:PGAS) has a Cyclically Adjusted FCF per Share of Rp325.60 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 Perusahaan Gas Negara (Persero) Tbk PT and its competitors.
Is Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted FCF per Share too high?
Perusahaan Gas Negara (Persero) Tbk PT's current Cyclically Adjusted FCF per Share is Rp325.60. Overall, Perusahaan Gas Negara (Persero) Tbk PT has a GF Score™ of 91/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted FCF per Share compare to ATO and NI?
Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted FCF per Share of Rp325.60 can be compared against companies in the Utilities - Regulated 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 Utilities - Regulated company?
A good Cyclically Adjusted FCF per Share depends on the Utilities - Regulated 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 Perusahaan Gas Negara (Persero) Tbk PT and its competitors. Perusahaan Gas Negara (Persero) Tbk PT's current Cyclically Adjusted FCF per Share is Rp325.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Perusahaan Gas Negara (Persero) Tbk PT stock overvalued right now?
Based on GuruFocus' analysis, Perusahaan Gas Negara (Persero) Tbk PT (ISX:PGAS) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp1,817.28, compared to a current price of Rp1,550.00 — trading 14.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp325.60. Perusahaan Gas Negara (Persero) Tbk PT's overall GF Score™ is 91/100 with 3 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 Perusahaan Gas Negara (Persero) Tbk PT (ISX:PGAS), the current Cyclically Adjusted FCF per Share is Rp325.60 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 Perusahaan Gas Negara (Persero) Tbk PT (ISX:PGAS) Overvalued in 2026?

Based on GuruFocus' analysis, Perusahaan Gas Negara (Persero) Tbk PT stock appears to be undervalued. The current stock price of Rp1,550.00 is trading 14.7% below its estimated GF Value™ of Rp1,817.28. GuruFocus considers Perusahaan Gas Negara (Persero) Tbk PT to be Modestly Undervalued.

Key valuation signals for ISX:PGAS:

  • Cyclically Adjusted FCF per Share: Rp325.60
  • GF Value™: Rp1,817.28 vs. price of Rp1,550.00 (14.7% below fair value)
  • GF Score™: 91/100 with 3 warning signs

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


Perusahaan Gas Negara (Persero) Tbk PT Business Description

Address Jalan KH. Zainul Arifin Number 20, Jakarta, IDN, 11140
Perusahaan Gas Negara (Persero) Tbk PT is an Indonesian natural gas company of which the Republic of Indonesia holds a majority stake. PGN is involved in the transmission and distribution of natural gas. The company's segments include Natural gas trading and transmission, Exploration and production of oil and gas, and Other operation.
91GF Score

Get the complete analysis for ISX:PGAS

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

Rp1,550.00
Price
Rp1,817.28
GF Value