PT IMC Pelita Logistik Tbk (ISX:PSSI) Cyclically Adjusted FCF per Share: Rp21.38 (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:PSSI PT IMC Pelita Logistik Tbk ISX:PSSI
67 GF Score
Price Rp336.00
GF Value Rp260.21
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT IMC Pelita Logistik Tbk Cyclically Adjusted FCF per Share?

PT IMC Pelita Logistik Tbk ISX:PSSI +4.35% 67 Cyclically Adjusted FCF per Share is Rp21.38 as of Mar. 2026. GuruFocus rates ISX:PSSI with a GF Score™ of 67/100 and a GF Value™ of Rp260.21 (Modestly Overvalued). 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 IMC Pelita Logistik Tbk's adjusted free cash flow per share data for the fiscal year that ended in Dec. 2025 was Rp9.699. 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 Rp21.38 for the trailing ten years ended in Dec. 2025.

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 (2026-07-23), PT IMC Pelita Logistik Tbk's current stock price is Rp 336.00. PT IMC Pelita Logistik Tbk's Cyclically Adjusted FCF per Share for the fiscal year that ended in Dec. 2025 was Rp21.38. PT IMC Pelita Logistik Tbk's Cyclically Adjusted Price-to-FCF of today is 15.72.

During the past 10 years, the highest Cyclically Adjusted Price-to-FCF of PT IMC Pelita Logistik Tbk was 18.43. The lowest was 14.97. And the median was 16.84.


PT IMC Pelita Logistik Tbk  (ISX:PSSI) 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 IMC Pelita Logistik Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=336.00/21.38
=15.72

* 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 10 years, the highest Cyclically Adjusted Price-to-FCF of PT IMC Pelita Logistik Tbk was 18.43. The lowest was 14.97. And the median was 16.84.


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 IMC Pelita Logistik Tbk Cyclically Adjusted FCF per Share Related Terms


PT IMC Pelita Logistik Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT IMC Pelita Logistik 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 IMC Pelita Logistik Tbk Cyclically Adjusted FCF per Share Chart

PT IMC Pelita Logistik 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 21.38

PT IMC Pelita Logistik 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 0.00 21.38 0.00

PT IMC Pelita Logistik Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Marine Shipping subindustry, PT IMC Pelita Logistik 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 IMC Pelita Logistik Tbk Cyclically Adjusted Price-to-FCF vs Transportation Industry

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

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


ISX:PSSI
67GF Score
PT IMC Pelita Logistik Tbk ISX:PSSI
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT IMC Pelita Logistik 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 IMC Pelita Logistik Tbk's adjusted Free Cash Flow per Share data for the fiscal year that ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=9.699/135.2711*135.2711
=9.699

Current CPI (Dec. 2025) = 135.2711.

PT IMC Pelita Logistik Tbk Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201612 8.747 105.222 11.245
201712 0.870 109.017 1.080
201812 -3.343 112.430 -4.022
201912 -52.620 115.486 -61.635
202012 42.357 117.318 48.839
202112 67.901 119.516 76.852
202212 29.226 126.098 31.352
202312 55.688 129.395 58.217
202412 40.930 131.432 42.126
202512 9.699 135.271 9.699

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 Rp21.38 mean?
PT IMC Pelita Logistik Tbk (ISX:PSSI) has a Cyclically Adjusted FCF per Share of Rp21.38 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 IMC Pelita Logistik Tbk and its competitors.
Is PT IMC Pelita Logistik Tbk's Cyclically Adjusted FCF per Share too high?
PT IMC Pelita Logistik Tbk's current Cyclically Adjusted FCF per Share is Rp21.38. Overall, PT IMC Pelita Logistik Tbk has a GF Score™ of 67/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT IMC Pelita Logistik Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT IMC Pelita Logistik Tbk's Cyclically Adjusted FCF per Share of Rp21.38 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 IMC Pelita Logistik Tbk and its competitors. PT IMC Pelita Logistik Tbk's current Cyclically Adjusted FCF per Share is Rp21.38. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT IMC Pelita Logistik Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT IMC Pelita Logistik Tbk (ISX:PSSI) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp260.21, compared to a current price of Rp336.00 — trading 29.1% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp21.38. PT IMC Pelita Logistik Tbk's overall GF Score™ is 67/100 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 IMC Pelita Logistik Tbk (ISX:PSSI), the current Cyclically Adjusted FCF per Share is Rp21.38 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 IMC Pelita Logistik Tbk (ISX:PSSI) Overvalued in 2026?

Based on GuruFocus' analysis, PT IMC Pelita Logistik Tbk stock appears to be overvalued. The current stock price of Rp336.00 is trading 29.1% above its estimated GF Value™ of Rp260.21. GuruFocus considers PT IMC Pelita Logistik Tbk to be Modestly Overvalued.

Key valuation signals for ISX:PSSI:

  • Cyclically Adjusted FCF per Share: Rp21.38
  • GF Value™: Rp260.21 vs. price of Rp336.00 (29.1% above fair value)
  • GF Score™: 67/100 with 4 warning signs

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


PT IMC Pelita Logistik Tbk Business Description

Address Jalan Jend. Sudirman Kav. 5-6, Menara Astra, 23rd Floor, Central Jakarta, Jakarta, IDN, 10220
PT IMC Pelita Logistik Tbk engages in sea freight services, holding activities and other management consulting in Indonesia. The company has three segments: Time charter of tugboats and barges, Floating loading facilities, and Motor vessels. The company generates a majority of its revenue from the Floating loading facilities segment, which includes the provision of floating loading facilities and floating cranes that support loading and moving activities, in the waters in the transhipment process.
67GF Score

Get the complete analysis for ISX:PSSI

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

Rp336.00
Price
Rp260.21
GF Value