PT Plaza Indonesia Realty Tbk (ISX:PLIN) Cyclically Adjusted FCF per Share: Rp151.01 (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:PLIN PT Plaza Indonesia Realty Tbk ISX:PLIN
12 GF Score
Price Rp2,510.00
GF Value Rp2,984.99
! 4 Warning Signs
View Full Analysis

What is PT Plaza Indonesia Realty Tbk Cyclically Adjusted FCF per Share?

PT Plaza Indonesia Realty Tbk ISX:PLIN 12 Cyclically Adjusted FCF per Share is Rp151.01 as of Mar. 2026. GuruFocus rates ISX:PLIN with a GF Score™ of 12/100 and a GF Value™ of Rp2,984.99. The stock has 4 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 Plaza Indonesia Realty Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp43.795. 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 Rp151.01 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Plaza Indonesia Realty Tbk's average Cyclically Adjusted FCF Growth Rate was 5.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 0.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 1.60% 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 Plaza Indonesia Realty Tbk was 2.60% per year. The lowest was 0.80% per year. And the median was 1.90% per year.

As of today (2026-07-16), PT Plaza Indonesia Realty Tbk's current stock price is Rp2510.00. PT Plaza Indonesia Realty Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp151.01. PT Plaza Indonesia Realty Tbk's Cyclically Adjusted Price-to-FCF of today is 16.62.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Plaza Indonesia Realty Tbk was 24.33. The lowest was 13.49. And the median was 17.52.


PT Plaza Indonesia Realty Tbk  (ISX:PLIN) 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 Plaza Indonesia Realty Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2510.00/151.01
=16.62

* 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 Plaza Indonesia Realty Tbk was 24.33. The lowest was 13.49. And the median was 17.52.


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 Plaza Indonesia Realty Tbk Cyclically Adjusted FCF per Share Related Terms


PT Plaza Indonesia Realty Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Plaza Indonesia Realty 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 Plaza Indonesia Realty Tbk Cyclically Adjusted FCF per Share Chart

PT Plaza Indonesia Realty 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 134.41 144.96 147.17 145.09 148.35

PT Plaza Indonesia Realty 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 143.30 142.42 142.50 148.35 151.01

ISX:PLIN vs CBRE, CSGP, BEKE: Cyclically Adjusted FCF per Share Comparison

For the Real Estate Services subindustry, PT Plaza Indonesia Realty 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 Plaza Indonesia Realty Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

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


ISX:PLIN
12GF Score
PT Plaza Indonesia Realty Tbk ISX:PLIN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Plaza Indonesia Realty 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 Plaza Indonesia Realty 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)
=43.795/136.5387*136.5387
=43.795

Current CPI (Mar. 2026) = 136.5387.

PT Plaza Indonesia Realty Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 30.235 103.212 39.998
201609 37.942 104.142 49.745
201612 52.760 105.222 68.463
201703 16.751 106.476 21.481
201706 32.897 107.722 41.697
201709 35.939 108.020 45.427
201712 34.868 109.017 43.671
201803 37.638 110.097 46.678
201806 28.999 111.085 35.644
201809 28.774 111.135 35.351
201812 72.020 112.430 87.464
201903 51.913 112.829 62.822
201906 17.801 114.730 21.185
201909 24.815 114.905 29.487
201912 70.324 115.486 83.144
202003 26.093 116.252 30.646
202006 -39.472 116.630 -46.210
202009 1.304 116.397 1.530
202012 -23.059 117.318 -26.837
202103 17.743 117.840 20.558
202106 26.422 118.184 30.526
202109 -14.448 118.262 -16.681
202112 36.964 119.516 42.229
202203 24.930 120.948 28.144
202206 41.512 123.322 45.961
202209 36.246 125.298 39.498
202212 36.419 126.098 39.435
202303 38.232 126.953 41.119
202306 46.836 127.663 50.092
202309 45.035 128.151 47.982
202312 44.863 129.395 47.340
202403 39.986 130.607 41.802
202406 38.448 130.792 40.137
202409 28.661 130.361 30.019
202412 63.037 131.432 65.487
202503 41.737 131.948 43.189
202506 40.378 133.241 41.377
202509 52.269 133.819 53.331
202512 62.814 135.271 63.403
202603 43.795 136.539 43.795

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 Rp151.01 mean?
PT Plaza Indonesia Realty Tbk (ISX:PLIN) has a Cyclically Adjusted FCF per Share of Rp151.01 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 Plaza Indonesia Realty Tbk and its competitors.
Is PT Plaza Indonesia Realty Tbk's Cyclically Adjusted FCF per Share too high?
PT Plaza Indonesia Realty Tbk's current Cyclically Adjusted FCF per Share is Rp151.01. Overall, PT Plaza Indonesia Realty Tbk has a GF Score™ of 12/100, reflecting its overall financial health beyond just this single metric.
How does PT Plaza Indonesia Realty Tbk's Cyclically Adjusted FCF per Share compare to CBRE and CSGP?
PT Plaza Indonesia Realty Tbk's Cyclically Adjusted FCF per Share of Rp151.01 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 Plaza Indonesia Realty Tbk and its competitors. PT Plaza Indonesia Realty Tbk's current Cyclically Adjusted FCF per Share is Rp151.01. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Plaza Indonesia Realty Tbk stock overvalued right now?
PT Plaza Indonesia Realty Tbk (ISX:PLIN) has a current Cyclically Adjusted FCF per Share of Rp151.01. The stock's GF Value™ is Rp2,984.99, compared to a current price of Rp2,510.00 — trading 15.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp151.01. PT Plaza Indonesia Realty Tbk's overall GF Score™ is 12/100 with 4 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 Plaza Indonesia Realty Tbk (ISX:PLIN), the current Cyclically Adjusted FCF per Share is Rp151.01 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 Plaza Indonesia Realty Tbk (ISX:PLIN) Overvalued in 2026?

Based on GuruFocus' analysis, PT Plaza Indonesia Realty Tbk stock appears to be undervalued. The current stock price of Rp2,510.00 is trading 15.9% below its estimated GF Value™ of Rp2,984.99.

Key valuation signals for ISX:PLIN:

  • Cyclically Adjusted FCF per Share: Rp151.01
  • GF Value™: Rp2,984.99 vs. price of Rp2,510.00 (15.9% below fair value)
  • GF Score™: 12/100 with 4 warning signs

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


PT Plaza Indonesia Realty Tbk Business Description

Address Jalan M.H. Thamrin Kav. 28-30, The Plaza Office Tower, 10th Floor, Pusat, Jakarta, IDN, 10350
PT Plaza Indonesia Realty Tbk is engaged in the business of managing and developing, hotels. The company's reportable segments include hotels, Shopping centers, and offices. It generates maximum revenue from the Shopping Center segment. The company property portfolio includes a wide array of developments including the Plaza Indonesia Shopping Center, Grand Hyatt Jakarta, The Plaza Office Tower, Keraton and others.
12GF Score

Get the complete analysis for ISX:PLIN

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

Rp2,510.00
Price
Rp2,984.99
GF Value