PT Steadyfe Tbk (ISX:SAFE) Cyclically Adjusted FCF per Share: Rp-9.24 (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:SAFE PT Steady Safe Tbk ISX:SAFE
75 GF Score
Price Rp354.00
GF Value Rp182.04
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is PT Steadyfe Tbk Cyclically Adjusted FCF per Share?

PT Steadyfe Tbk ISX:SAFE +1.14% 75 Cyclically Adjusted FCF per Share is Rp-9.24 as of Mar. 2026. GuruFocus rates ISX:SAFE with a GF Score™ of 75/100 and a GF Value™ of Rp182.04 (Significantly Overvalued). 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 Steadyfe Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp18.411. 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 Rp-9.24 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 35.70% 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 Steadyfe Tbk was 35.70% per year. The lowest was 35.70% per year. And the median was 35.70% per year.

As of today (2026-07-14), PT Steadyfe Tbk's current stock price is Rp354.00. PT Steadyfe Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp-9.24. PT Steadyfe Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Steadyfe Tbk  (ISX:SAFE) 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.


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 Steadyfe Tbk Cyclically Adjusted FCF per Share Related Terms


PT Steadyfe Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Steadyfe 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 Steadyfe Tbk Cyclically Adjusted FCF per Share Chart

PT Steadyfe 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 -42.02 -29.06 -19.90 -11.17

PT Steadyfe 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 -17.51 -14.49 -12.83 -11.17 -9.24

ISX:SAFE vs UNP, CSX, NSC: Cyclically Adjusted FCF per Share Comparison

For the Railroads subindustry, PT Steadyfe 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 Steadyfe Tbk Cyclically Adjusted Price-to-FCF vs Transportation Industry

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

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


ISX:SAFE
75GF Score
PT Steady Safe Tbk ISX:SAFE
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Steadyfe 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 Steadyfe 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)
=18.411/136.5387*136.5387
=18.411

Current CPI (Mar. 2026) = 136.5387.

PT Steadyfe Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -2.215 103.212 -2.930
201609 -2.277 104.142 -2.985
201612 -0.779 105.222 -1.011
201703 -2.970 106.476 -3.809
201706 -2.167 107.722 -2.747
201709 -2.665 108.020 -3.369
201712 -2.330 109.017 -2.918
201803 -400.356 110.097 -496.511
201806 -7.055 111.085 -8.672
201809 -69.738 111.135 -85.679
201812 -19.075 112.430 -23.165
201903 -8.331 112.829 -10.082
201906 -11.943 114.730 -14.213
201909 52.145 114.905 61.963
201912 13.379 115.486 15.818
202003 16.727 116.252 19.646
202006 1.826 116.630 2.138
202009 6.435 116.397 7.549
202012 5.712 117.318 6.648
202103 10.424 117.840 12.078
202106 15.642 118.184 18.071
202109 13.414 118.262 15.487
202112 9.057 119.516 10.347
202203 13.542 120.948 15.288
202206 19.267 123.322 21.332
202209 19.792 125.298 21.568
202212 15.889 126.098 17.205
202303 23.645 126.953 25.430
202306 17.617 127.663 18.842
202309 27.046 128.151 28.816
202312 24.612 129.395 25.971
202403 26.659 130.607 27.870
202406 35.587 130.792 37.151
202409 31.785 130.361 33.291
202412 11.594 131.432 12.045
202503 30.247 131.948 31.299
202506 30.767 133.241 31.529
202509 11.548 133.819 11.783
202512 17.964 135.271 18.132
202603 18.411 136.539 18.411

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 Rp-9.24 mean?
PT Steadyfe Tbk (ISX:SAFE) has a Cyclically Adjusted FCF per Share of Rp-9.24 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 Steadyfe Tbk and its competitors.
Is PT Steadyfe Tbk's Cyclically Adjusted FCF per Share too high?
PT Steadyfe Tbk's current Cyclically Adjusted FCF per Share is Rp-9.24. Overall, PT Steadyfe Tbk has a GF Score™ of 75/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Steadyfe Tbk's Cyclically Adjusted FCF per Share compare to UNP and CSX?
PT Steadyfe Tbk's Cyclically Adjusted FCF per Share of Rp-9.24 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 Steadyfe Tbk and its competitors. PT Steadyfe Tbk's current Cyclically Adjusted FCF per Share is Rp-9.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Steadyfe Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Steadyfe Tbk (ISX:SAFE) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp182.04, compared to a current price of Rp354.00 — trading 94.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-9.24. PT Steadyfe Tbk's overall GF Score™ is 75/100 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 Steadyfe Tbk (ISX:SAFE), the current Cyclically Adjusted FCF per Share is Rp-9.24 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 Steadyfe Tbk (ISX:SAFE) Overvalued in 2026?

Based on GuruFocus' analysis, PT Steadyfe Tbk stock appears to be overvalued. The current stock price of Rp354.00 is trading 94.5% above its estimated GF Value™ of Rp182.04. GuruFocus considers PT Steadyfe Tbk to be Significantly Overvalued.

Key valuation signals for ISX:SAFE:

  • Cyclically Adjusted FCF per Share: Rp-9.24
  • GF Value™: Rp182.04 vs. price of Rp354.00 (94.5% above fair value)
  • GF Score™: 75/100 with 3 warning signs

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


PT Steadyfe Tbk Business Description

Address Jl RP Soeroso No 24 Kel. Cikini, Gedung Istana Kana Lt 2, Menteng, Pusat Jakarta, Jakarta, IDN, 10330
PT Steady Safe Tbk is engaged in the field of transportation services, especially as Bus transport operator in Jakarta. The company and its subsidiaries classify their business activities in two main business segments, namely land transportation and financial services. It derives the majority of the revenue from land transportation segment.
75GF Score

Get the complete analysis for ISX:SAFE

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

Rp354.00
Price
Rp182.04
GF Value