PT Supra Boga Lestari Tbk (ISX:RANC) Cyclically Adjusted FCF per Share: Rp45.17 (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:RANC PT Supra Boga Lestari Tbk ISX:RANC
71 GF Score
Price Rp565.00
GF Value Rp608.00
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is PT Supra Boga Lestari Tbk Cyclically Adjusted FCF per Share?

PT Supra Boga Lestari Tbk ISX:RANC +1.80% 71 Cyclically Adjusted FCF per Share is Rp45.17 as of Mar. 2026. GuruFocus rates ISX:RANC with a GF Score™ of 71/100 and a GF Value™ of Rp608.00 (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 Supra Boga Lestari Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp5.909. 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 Rp45.17 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Supra Boga Lestari Tbk's average Cyclically Adjusted FCF Growth Rate was 5.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 21.90% 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 PT Supra Boga Lestari Tbk was 30.50% per year. The lowest was 21.90% per year. And the median was 26.20% per year.

As of today (2026-09-10), PT Supra Boga Lestari Tbk's current stock price is Rp565.00. PT Supra Boga Lestari Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp45.17. PT Supra Boga Lestari Tbk's Cyclically Adjusted Price-to-FCF of today is 12.51.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Supra Boga Lestari Tbk was 217.24. The lowest was 9.49. And the median was 20.83.


PT Supra Boga Lestari Tbk  (ISX:RANC) 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 Supra Boga Lestari Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=565.00/45.17
=12.51

* 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 Supra Boga Lestari Tbk was 217.24. The lowest was 9.49. And the median was 20.83.


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 Supra Boga Lestari Tbk Cyclically Adjusted FCF per Share Related Terms


PT Supra Boga Lestari Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Supra Boga Lestari 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 Supra Boga Lestari Tbk Cyclically Adjusted FCF per Share Chart

PT Supra Boga Lestari 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 17.49 23.19 34.81 38.87 42.00

PT Supra Boga Lestari 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 43.01 41.01 43.71 42.00 45.17

ISX:RANC vs KR: Cyclically Adjusted FCF per Share Comparison

For the Grocery Stores subindustry, PT Supra Boga Lestari 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 Supra Boga Lestari Tbk Cyclically Adjusted Price-to-FCF vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, PT Supra Boga Lestari Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Supra Boga Lestari Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:RANC
71GF Score
PT Supra Boga Lestari Tbk ISX:RANC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Supra Boga Lestari 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 Supra Boga Lestari 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)
=5.909/136.5387*136.5387
=5.909

Current CPI (Mar. 2026) = 136.5387.

PT Supra Boga Lestari Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 22.558 103.212 29.842
201609 -3.856 104.142 -5.056
201612 40.125 105.222 52.067
201703 11.011 106.476 14.120
201706 52.142 107.722 66.091
201709 -33.588 108.020 -42.456
201712 26.160 109.017 32.764
201803 -10.827 110.097 -13.427
201806 26.770 111.085 32.904
201809 -8.917 111.135 -10.955
201812 56.633 112.430 68.777
201903 -11.608 112.829 -14.047
201906 8.455 114.730 10.062
201909 -3.899 114.905 -4.633
201912 22.742 115.486 26.888
202003 89.790 116.252 105.459
202006 -27.837 116.630 -32.589
202009 -36.100 116.397 -42.347
202012 45.322 117.318 52.747
202103 -25.541 117.840 -29.594
202106 0.304 118.184 0.351
202109 -66.283 118.262 -76.527
202112 47.946 119.516 54.775
202203 5.797 120.948 6.544
202206 -20.462 123.322 -22.655
202209 15.693 125.298 17.101
202212 43.311 126.098 46.897
202303 -3.513 126.953 -3.778
202306 15.721 127.663 16.814
202309 19.690 128.151 20.979
202312 29.558 129.395 31.190
202403 15.798 130.607 16.515
202406 -14.308 130.792 -14.937
202409 -10.652 130.361 -11.157
202412 23.975 131.432 24.907
202503 33.902 131.948 35.081
202506 -22.407 133.241 -22.962
202509 16.442 133.819 16.776
202512 13.105 135.271 13.228
202603 5.909 136.539 5.909

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 Rp45.17 mean?
PT Supra Boga Lestari Tbk (ISX:RANC) has a Cyclically Adjusted FCF per Share of Rp45.17 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 Supra Boga Lestari Tbk and its competitors.
Is PT Supra Boga Lestari Tbk's Cyclically Adjusted FCF per Share too high?
PT Supra Boga Lestari Tbk's current Cyclically Adjusted FCF per Share is Rp45.17. Overall, PT Supra Boga Lestari Tbk has a GF Score™ of 71/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Supra Boga Lestari Tbk's Cyclically Adjusted FCF per Share compare to KR?
PT Supra Boga Lestari Tbk's Cyclically Adjusted FCF per Share of Rp45.17 can be compared against companies in the Retail - Defensive 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 Retail - Defensive company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Defensive 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 Supra Boga Lestari Tbk and its competitors. PT Supra Boga Lestari Tbk's current Cyclically Adjusted FCF per Share is Rp45.17. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Supra Boga Lestari Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Supra Boga Lestari Tbk (ISX:RANC) is currently considered Fairly Valued. The stock's GF Value™ is Rp608.00, compared to a current price of Rp565.00 — trading 7.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp45.17. PT Supra Boga Lestari Tbk's overall GF Score™ is 71/100 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 Supra Boga Lestari Tbk (ISX:RANC), the current Cyclically Adjusted FCF per Share is Rp45.17 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 Supra Boga Lestari Tbk (ISX:RANC) Overvalued in 2026?

Based on GuruFocus' analysis, PT Supra Boga Lestari Tbk stock appears to be undervalued. The current stock price of Rp565.00 is trading 7.1% below its estimated GF Value™ of Rp608.00. GuruFocus considers PT Supra Boga Lestari Tbk to be Fairly Valued.

Key valuation signals for ISX:RANC:

  • Cyclically Adjusted FCF per Share: Rp45.17
  • GF Value™: Rp608.00 vs. price of Rp565.00 (7.1% below fair value)
  • GF Score™: 71/100 with 3 warning signs

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


PT Supra Boga Lestari Tbk Business Description

Address Jalan Pesanggrahan Raya No. 2, Kembangan Selatan, Kembangan, Jakarta Barat, Jakarta, IDN, 11610
PT Supra Boga Lestari Tbk is a multi-brand retail company that provides daily grocery shopping solutions for households in Indonesia. It manages several retail brands, including Ranch Market, Farmers Market, The Gourmet, Day2Day, and Pasarina. These brands cater to different customer segments, such as middle-class, upper middle-class, and office and apartment area customers, providing them with fruits, vegetables, organic, gluten-free, dairy food, and other products. The Group's geographical segments are the West Area (Jakarta and surrounding areas and Sumatra) and the East Area (East Java, Central Java, Kalimantan, and Maluku). Maximum revenue is derived from its business in the West Area.
71GF Score

Get the complete analysis for ISX:RANC

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

Rp565.00
Price
Rp608.00
GF Value