PT Hotelhid Jaya International Tbk (ISX:SHID) Cyclically Adjusted FCF per Share: Rp-3.57 (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:SHID PT Hotel Sahid Jaya International Tbk ISX:SHID
63 GF Score
Price Rp560.00
GF Value Rp866.84
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is PT Hotelhid Jaya International Tbk Cyclically Adjusted FCF per Share?

PT Hotelhid Jaya International Tbk ISX:SHID 63 Cyclically Adjusted FCF per Share is Rp-3.57 as of Mar. 2026. GuruFocus rates ISX:SHID with a GF Score™ of 63/100 and a GF Value™ of Rp866.84 (Possible Value Trap). 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 Hotelhid Jaya International Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-3.745. 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-3.57 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 27.70% 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 Hotelhid Jaya International Tbk was 27.70% per year. The lowest was 27.70% per year. And the median was 27.70% per year.

As of today (2026-07-15), PT Hotelhid Jaya International Tbk's current stock price is Rp560.00. PT Hotelhid Jaya International Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp-3.57. PT Hotelhid Jaya International Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Hotelhid Jaya International Tbk  (ISX:SHID) 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 Hotelhid Jaya International Tbk Cyclically Adjusted FCF per Share Related Terms


PT Hotelhid Jaya International Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Hotelhid Jaya International 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 Hotelhid Jaya International Tbk Cyclically Adjusted FCF per Share Chart

PT Hotelhid Jaya International 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 -11.74 -11.54 -11.84 -4.44

PT Hotelhid Jaya International 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 -11.37 -10.87 -12.21 -4.44 -3.57

ISX:SHID vs MAR, HLT, H: Cyclically Adjusted FCF per Share Comparison

For the Lodging subindustry, PT Hotelhid Jaya International 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 Hotelhid Jaya International Tbk Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, PT Hotelhid Jaya International Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:SHID
63GF Score
PT Hotel Sahid Jaya International Tbk ISX:SHID
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Hotelhid Jaya International 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 Hotelhid Jaya International 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)
=-3.745/136.5387*136.5387
=-3.745

Current CPI (Mar. 2026) = 136.5387.

PT Hotelhid Jaya International Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.107 103.212 -0.142
201609 -2.112 104.142 -2.769
201612 -19.776 105.222 -25.662
201703 -13.938 106.476 -17.873
201706 -15.388 107.722 -19.505
201709 -4.622 108.020 -5.842
201712 24.453 109.017 30.626
201803 -20.510 110.097 -25.436
201806 21.038 111.085 25.859
201809 4.240 111.135 5.209
201812 5.361 112.430 6.511
201903 -6.618 112.829 -8.009
201906 -1.942 114.730 -2.311
201909 1.159 114.905 1.377
201912 5.734 115.486 6.779
202003 1.802 116.252 2.116
202006 -6.940 116.630 -8.125
202009 -1.554 116.397 -1.823
202012 2.668 117.318 3.105
202103 1.535 117.840 1.779
202106 0.804 118.184 0.929
202109 -2.401 118.262 -2.772
202112 2.917 119.516 3.332
202203 -6.071 120.948 -6.854
202206 -4.672 123.322 -5.173
202209 -7.131 125.298 -7.771
202212 10.134 126.098 10.973
202303 -11.844 126.953 -12.738
202306 9.458 127.663 10.116
202309 4.699 128.151 5.007
202312 -9.167 129.395 -9.673
202403 -2.581 130.607 -2.698
202406 4.434 130.792 4.629
202409 11.550 130.361 12.097
202412 -22.953 131.432 -23.845
202503 -6.981 131.948 -7.224
202506 -3.023 133.241 -3.098
202509 -14.861 133.819 -15.163
202512 51.592 135.271 52.075
202603 -3.745 136.539 -3.745

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-3.57 mean?
PT Hotelhid Jaya International Tbk (ISX:SHID) has a Cyclically Adjusted FCF per Share of Rp-3.57 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 Hotelhid Jaya International Tbk and its competitors.
Is PT Hotelhid Jaya International Tbk's Cyclically Adjusted FCF per Share too high?
PT Hotelhid Jaya International Tbk's current Cyclically Adjusted FCF per Share is Rp-3.57. Overall, PT Hotelhid Jaya International Tbk has a GF Score™ of 63/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does PT Hotelhid Jaya International Tbk's Cyclically Adjusted FCF per Share compare to MAR and HLT?
PT Hotelhid Jaya International Tbk's Cyclically Adjusted FCF per Share of Rp-3.57 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure 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 Hotelhid Jaya International Tbk and its competitors. PT Hotelhid Jaya International Tbk's current Cyclically Adjusted FCF per Share is Rp-3.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Hotelhid Jaya International Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Hotelhid Jaya International Tbk (ISX:SHID) is currently considered Possible Value Trap. The stock's GF Value™ is Rp866.84, compared to a current price of Rp560.00 — trading 35.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-3.57. PT Hotelhid Jaya International Tbk's overall GF Score™ is 63/100 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 Hotelhid Jaya International Tbk (ISX:SHID), the current Cyclically Adjusted FCF per Share is Rp-3.57 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 Hotelhid Jaya International Tbk (ISX:SHID) Overvalued in 2026?

Based on GuruFocus' analysis, PT Hotelhid Jaya International Tbk stock appears to be undervalued. The current stock price of Rp560.00 is trading 35.4% below its estimated GF Value™ of Rp866.84. GuruFocus considers PT Hotelhid Jaya International Tbk to be Possible Value Trap.

Key valuation signals for ISX:SHID:

  • Cyclically Adjusted FCF per Share: Rp-3.57
  • GF Value™: Rp866.84 vs. price of Rp560.00 (35.4% below fair value)
  • GF Score™: 63/100 with 3 warning signs

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


PT Hotelhid Jaya International Tbk Business Description

Address Jalan Jendral Sudriman No. 86, Sahid Building, South Wing, 2nd Floor, Jakarta, IDN, 10220
PT Hotel Sahid Jaya International Tbk engages in the hotel, accommodation, and property businesses. The company operates the Hotel Grand Sahid Jaya, a five-star hotel with rooms, conference rooms, restaurants, office spaces, a shopping arcade, swimming pools, and a tennis court; and rent apartments. It also offers hotel management and consultancy services for the hotel and tourism sectors. It operates in Head Office; Hospitality; and Apartment segments. Its Hospitality division contributes to the majority of the firm's revenue.
63GF Score

Get the complete analysis for ISX:SHID

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

Rp560.00
Price
Rp866.84
GF Value