PT Sillo Maritime Perdana Tbk (ISX:SHIP) Cyclically Adjusted FCF per Share: Rp-51.37 (As of Mar. 2026)


ISX:SHIP PT Sillo Maritime Perdana Tbk ISX:SHIP
85 GF Score
Price Rp1,700.00
GF Value Rp1,648.38
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is PT Sillo Maritime Perdana Tbk Cyclically Adjusted FCF per Share?

PT Sillo Maritime Perdana Tbk ISX:SHIP -1.16% 85 Cyclically Adjusted FCF per Share is Rp-51.37 as of Mar. 2026. GuruFocus rates ISX:SHIP with a GF Score™ of 85/100 and a GF Value™ of Rp1,648.38 (Fairly Valued). The stock has 6 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 Sillo Maritime Perdana Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp36.812. 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-51.37 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 (2026-07-12), PT Sillo Maritime Perdana Tbk's current stock price is Rp1700.00. PT Sillo Maritime Perdana Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp-51.37. PT Sillo Maritime Perdana Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Sillo Maritime Perdana Tbk  (ISX:SHIP) 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 Sillo Maritime Perdana Tbk Cyclically Adjusted FCF per Share Related Terms


PT Sillo Maritime Perdana Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Sillo Maritime Perdana 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 Sillo Maritime Perdana Tbk Cyclically Adjusted FCF per Share Chart

PT Sillo Maritime Perdana 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 -54.40

PT Sillo Maritime Perdana 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 -7.14 -7.16 -54.40 -51.37

ISX:SHIP vs SLB, BKR, HAL: Cyclically Adjusted FCF per Share Comparison

For the Oil & Gas Equipment & Services subindustry, PT Sillo Maritime Perdana 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 Sillo Maritime Perdana Tbk Cyclically Adjusted Price-to-FCF vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, PT Sillo Maritime Perdana Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:SHIP
85GF Score
PT Sillo Maritime Perdana Tbk ISX:SHIP
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Sillo Maritime Perdana 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 Sillo Maritime Perdana 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)
=36.812/136.5387*136.5387
=36.812

Current CPI (Mar. 2026) = 136.5387.

PT Sillo Maritime Perdana Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -4.092 103.212 -5.413
201609 -0.992 104.142 -1.301
201612 42.825 105.222 55.571
201703 6.384 106.476 8.186
201706 11.138 107.722 14.118
201709 -91.884 108.020 -116.142
201712 0.949 109.017 1.189
201803 -16.317 110.097 -20.236
201806 -192.573 111.085 -236.699
201809 -24.940 111.135 -30.641
201812 72.759 112.430 88.361
201903 43.974 112.829 53.215
201906 39.917 114.730 47.505
201909 -20.620 114.905 -24.502
201912 80.988 115.486 95.752
202003 15.218 116.252 17.874
202006 72.122 116.630 84.433
202009 11.634 116.397 13.647
202012 -53.483 117.318 -62.245
202103 71.279 117.840 82.590
202106 -0.344 118.184 -0.397
202109 115.003 118.262 132.776
202112 -272.042 119.516 -310.789
202203 -10.077 120.948 -11.376
202206 29.879 123.322 33.081
202209 -229.873 125.298 -250.495
202212 88.935 126.098 96.299
202303 -347.550 126.953 -373.794
202306 20.242 127.663 21.649
202309 51.068 128.151 54.410
202312 132.842 129.395 140.176
202403 -115.161 130.607 -120.391
202406 97.093 130.792 101.359
202409 16.864 130.361 17.663
202412 93.398 131.432 97.027
202503 84.627 131.948 87.571
202506 96.891 133.241 99.289
202509 14.464 133.819 14.758
202512 -440.451 135.271 -444.578
202603 36.812 136.539 36.812

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-51.37 mean?
PT Sillo Maritime Perdana Tbk (ISX:SHIP) has a Cyclically Adjusted FCF per Share of Rp-51.37 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 Sillo Maritime Perdana Tbk and its competitors.
Is PT Sillo Maritime Perdana Tbk's Cyclically Adjusted FCF per Share too high?
PT Sillo Maritime Perdana Tbk's current Cyclically Adjusted FCF per Share is Rp-51.37. Overall, PT Sillo Maritime Perdana Tbk has a GF Score™ of 85/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Sillo Maritime Perdana Tbk's Cyclically Adjusted FCF per Share compare to SLB and BKR?
PT Sillo Maritime Perdana Tbk's Cyclically Adjusted FCF per Share of Rp-51.37 can be compared against companies in the Oil & Gas 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 an Oil & Gas company?
A good Cyclically Adjusted FCF per Share depends on the Oil & Gas 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 Sillo Maritime Perdana Tbk and its competitors. PT Sillo Maritime Perdana Tbk's current Cyclically Adjusted FCF per Share is Rp-51.37. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Sillo Maritime Perdana Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Sillo Maritime Perdana Tbk (ISX:SHIP) is currently considered Fairly Valued. The stock's GF Value™ is Rp1,648.38, compared to a current price of Rp1,700.00 — trading 3.1% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-51.37. PT Sillo Maritime Perdana Tbk's overall GF Score™ is 85/100 with 6 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 Sillo Maritime Perdana Tbk (ISX:SHIP), the current Cyclically Adjusted FCF per Share is Rp-51.37 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 Sillo Maritime Perdana Tbk (ISX:SHIP) Overvalued in 2026?

Based on GuruFocus' analysis, PT Sillo Maritime Perdana Tbk stock appears to be overvalued. The current stock price of Rp1,700.00 is trading 3.1% above its estimated GF Value™ of Rp1,648.38. GuruFocus considers PT Sillo Maritime Perdana Tbk to be Fairly Valued.

Key valuation signals for ISX:SHIP:

  • Cyclically Adjusted FCF per Share: Rp-51.37
  • GF Value™: Rp1,648.38 vs. price of Rp1,700.00 (3.1% above fair value)
  • GF Score™: 85/100 with 6 warning signs

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


PT Sillo Maritime Perdana Tbk Business Description

Industry EnergyOil & Gas
Address Jalan Tanah Abang III No. 18, GHJ Suite Building, 5th - 6th Floor, Jakarta, IDN, 10160
PT Sillo Maritime Perdana Tbk is a marine services provider in Indonesia. The company provides vessels and related services to the oil and gas industry, serving both domestic and international markets. The vessels owned and operated by the Company to date include Floating Storage Offloading (FSO), Gas Tankers, Liquefied Natural Gas (LNG) Tankers, Oil Tankers, and Offshore Support Vessels consisting of Crew Boats, Harbor Tugs, Platform Supply Vessels, Utility Vessels, and Anchor Handling Tug Supply. It focuses on a single business segment, namely providing vessel charter services and other shipping services.
85GF Score

Get the complete analysis for ISX:SHIP

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

Rp1,700.00
Price
Rp1,648.38
GF Value