PT Nusantara Pelabuhan Handal Tbk (ISX:PORT) Cyclically Adjusted FCF per Share: Rp51.24 (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:PORT PT Nusantara Pelabuhan Handal Tbk ISX:PORT
78 GF Score
Price Rp890.00
GF Value Rp852.93
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is PT Nusantara Pelabuhan Handal Tbk Cyclically Adjusted FCF per Share?

PT Nusantara Pelabuhan Handal Tbk ISX:PORT +0.56% 78 Cyclically Adjusted FCF per Share is Rp51.24 as of Mar. 2026. GuruFocus rates ISX:PORT with a GF Score™ of 78/100 and a GF Value™ of Rp852.93 (Fairly Valued). 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.

PT Nusantara Pelabuhan Handal Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp11.021. 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 Rp51.24 for the trailing ten years ended in Mar. 2026.

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.

As of today (2026-07-20), PT Nusantara Pelabuhan Handal Tbk's current stock price is Rp890.00. PT Nusantara Pelabuhan Handal Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp51.24. PT Nusantara Pelabuhan Handal Tbk's Cyclically Adjusted Price-to-FCF of today is 17.37.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of PT Nusantara Pelabuhan Handal Tbk was 87.45. The lowest was 6.24. And the median was 17.37.


PT Nusantara Pelabuhan Handal Tbk  (ISX:PORT) 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 Nusantara Pelabuhan Handal Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=890.00/51.24
=17.37

* 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 11 years, the highest Cyclically Adjusted Price-to-FCF of PT Nusantara Pelabuhan Handal Tbk was 87.45. The lowest was 6.24. And the median was 17.37.


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 Nusantara Pelabuhan Handal Tbk Cyclically Adjusted FCF per Share Related Terms


PT Nusantara Pelabuhan Handal Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Nusantara Pelabuhan Handal 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 Nusantara Pelabuhan Handal Tbk Cyclically Adjusted FCF per Share Chart

PT Nusantara Pelabuhan Handal 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 0.00 0.00 0.00 0.00 14.58

PT Nusantara Pelabuhan Handal 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 0.00 0.00 155.46 14.58 51.24

PT Nusantara Pelabuhan Handal Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Marine Shipping subindustry, PT Nusantara Pelabuhan Handal 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 Nusantara Pelabuhan Handal Tbk Cyclically Adjusted Price-to-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, PT Nusantara Pelabuhan Handal Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:PORT
78GF Score
PT Nusantara Pelabuhan Handal Tbk ISX:PORT
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Nusantara Pelabuhan Handal 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 Nusantara Pelabuhan Handal 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)
=11.021/136.5387*136.5387
=11.021

Current CPI (Mar. 2026) = 136.5387.

PT Nusantara Pelabuhan Handal Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -61.512 103.212 -81.374
201609 -56.885 104.142 -74.581
201612 38.561 105.222 50.038
201703 9.886 106.476 12.677
201706 5.773 107.722 7.317
201709 -37.302 108.020 -47.150
201712 31.264 109.017 39.157
201803 2.781 110.097 3.449
201806 -39.610 111.085 -48.686
201809 -15.845 111.135 -19.467
201812 17.866 112.430 21.697
201903 -25.537 112.829 -30.903
201906 -39.006 114.730 -46.420
201909 -20.244 114.905 -24.056
201912 51.480 115.486 60.865
202003 3.417 116.252 4.013
202006 48.620 116.630 56.920
202009 21.989 116.397 25.794
202012 35.302 117.318 41.086
202103 21.369 117.840 24.760
202106 33.150 118.184 38.298
202109 44.810 118.262 51.735
202112 20.151 119.516 23.021
202203 28.344 120.948 31.998
202206 24.398 123.322 27.013
202209 34.120 125.298 37.181
202212 19.197 126.098 20.787
202303 11.805 126.953 12.696
202306 20.859 127.663 22.309
202309 31.794 128.151 33.875
202312 20.446 129.395 21.575
202403 23.629 130.607 24.702
202406 25.303 130.792 26.415
202409 -13.173 130.361 -13.797
202412 56.451 131.432 58.645
202503 18.391 131.948 19.031
202506 23.385 133.241 23.964
202509 34.787 133.819 35.494
202512 31.016 135.271 31.307
202603 11.021 136.539 11.021

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 Rp51.24 mean?
PT Nusantara Pelabuhan Handal Tbk (ISX:PORT) has a Cyclically Adjusted FCF per Share of Rp51.24 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 Nusantara Pelabuhan Handal Tbk and its competitors.
Is PT Nusantara Pelabuhan Handal Tbk's Cyclically Adjusted FCF per Share too high?
PT Nusantara Pelabuhan Handal Tbk's current Cyclically Adjusted FCF per Share is Rp51.24. Overall, PT Nusantara Pelabuhan Handal Tbk has a GF Score™ of 78/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Nusantara Pelabuhan Handal Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Nusantara Pelabuhan Handal Tbk's Cyclically Adjusted FCF per Share of Rp51.24 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted FCF per Share depends on the Transportation 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 Nusantara Pelabuhan Handal Tbk and its competitors. PT Nusantara Pelabuhan Handal Tbk's current Cyclically Adjusted FCF per Share is Rp51.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Nusantara Pelabuhan Handal Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Nusantara Pelabuhan Handal Tbk (ISX:PORT) is currently considered Fairly Valued. The stock's GF Value™ is Rp852.93, compared to a current price of Rp890.00 — trading 4.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp51.24. PT Nusantara Pelabuhan Handal Tbk's overall GF Score™ is 78/100 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 PT Nusantara Pelabuhan Handal Tbk (ISX:PORT), the current Cyclically Adjusted FCF per Share is Rp51.24 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 Nusantara Pelabuhan Handal Tbk (ISX:PORT) Overvalued in 2026?

Based on GuruFocus' analysis, PT Nusantara Pelabuhan Handal Tbk stock appears to be overvalued. The current stock price of Rp890.00 is trading 4.3% above its estimated GF Value™ of Rp852.93. GuruFocus considers PT Nusantara Pelabuhan Handal Tbk to be Fairly Valued.

Key valuation signals for ISX:PORT:

  • Cyclically Adjusted FCF per Share: Rp51.24
  • GF Value™: Rp852.93 vs. price of Rp890.00 (4.3% above fair value)
  • GF Score™: 78/100 with 3 warning signs

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


PT Nusantara Pelabuhan Handal Tbk Business Description

Address Jalan Kebon Bawang I No.45, NPH Building, Tanjung Priok, North Jakarta, IDN, 14320
PT Nusantara Pelabuhan Handal Tbk is an Indonesia-based company that engages in the operation of the cargo container business. It operates through the following business segments: Port Services, and the Others segment. Its services include stevedoring services, Sales Container Handling, Storage Yard Services, Maintenance Services, Rent Vessels, Terminal Operation, and Others. It generates the majority of its revenue from the Port Services segment.
78GF Score

Get the complete analysis for ISX:PORT

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

Rp890.00
Price
Rp852.93
GF Value