PT Siloam International Hospitals Tbk (ISX:SILO) Cyclically Adjusted FCF per Share: Rp7.78 (As of Jun. 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:SILO PT Siloam International Hospitals Tbk ISX:SILO
94 GF Score
Price Rp2,040.00
GF Value Rp2,833.48
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is PT Siloam International Hospitals Tbk Cyclically Adjusted FCF per Share?

PT Siloam International Hospitals Tbk ISX:SILO -1.92% 94 Cyclically Adjusted FCF per Share is Rp7.78 as of Jun. 2026. GuruFocus rates ISX:SILO with a GF Score™ of 94/100 and a GF Value™ of Rp2,833.48 (Modestly Undervalued). The stock has 1 warning sign 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 Siloam International Hospitals Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp-20.790. 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 Rp7.78 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Siloam International Hospitals Tbk's average Cyclically Adjusted FCF Growth Rate was 224.20% 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.

As of today (2026-09-10), PT Siloam International Hospitals Tbk's current stock price is Rp2040.00. PT Siloam International Hospitals Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp7.78. PT Siloam International Hospitals Tbk's Cyclically Adjusted Price-to-FCF of today is 262.21.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Siloam International Hospitals Tbk was 1135.04. The lowest was 218.20. And the median was 445.63.


PT Siloam International Hospitals Tbk  (ISX:SILO) 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 Siloam International Hospitals Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2040.00/7.78
=262.21

* 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 Siloam International Hospitals Tbk was 1135.04. The lowest was 218.20. And the median was 445.63.


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 Siloam International Hospitals Tbk Cyclically Adjusted FCF per Share Related Terms


PT Siloam International Hospitals Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Siloam International Hospitals 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 Siloam International Hospitals Tbk Cyclically Adjusted FCF per Share Chart

PT Siloam International Hospitals 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 -15.06 -3.95 2.74 9.25

PT Siloam International Hospitals Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 2.40 5.61 9.25 9.67 7.78

ISX:SILO vs HCA, THC, EHC: Cyclically Adjusted FCF per Share Comparison

For the Medical Care Facilities subindustry, PT Siloam International Hospitals 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 Siloam International Hospitals Tbk Cyclically Adjusted Price-to-FCF vs Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, PT Siloam International Hospitals Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:SILO
94GF Score
PT Siloam International Hospitals Tbk ISX:SILO
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Siloam International Hospitals 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 Siloam International Hospitals Tbk's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=-20.79/137.6954*137.6954
=-20.790

Current CPI (Jun. 2026) = 137.6954.

PT Siloam International Hospitals Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -5.355 104.142 -7.080
201612 -12.270 105.222 -16.057
201703 14.416 106.476 18.643
201706 -24.502 107.722 -31.320
201709 -18.586 108.020 -23.692
201712 -176.340 109.017 -222.729
201803 -8.973 110.097 -11.222
201806 -18.819 111.085 -23.327
201809 -5.488 111.135 -6.800
201812 -14.056 112.430 -17.215
201903 -1.721 112.829 -2.100
201906 -3.808 114.730 -4.570
201909 4.114 114.905 4.930
201912 12.002 115.486 14.310
202003 22.583 116.252 26.749
202006 -1.931 116.630 -2.280
202009 26.590 116.397 31.456
202012 27.650 117.318 32.453
202103 38.392 117.840 44.861
202106 -21.006 118.184 -24.474
202109 27.520 118.262 32.042
202112 63.783 119.516 73.485
202203 4.001 120.948 4.555
202206 -7.771 123.322 -8.677
202209 -4.194 125.298 -4.609
202212 46.934 126.098 51.251
202303 14.777 126.953 16.027
202306 -33.953 127.663 -36.621
202309 41.289 128.151 44.364
202312 29.307 129.395 31.187
202403 -10.719 130.607 -11.301
202406 3.883 130.792 4.088
202409 33.945 130.361 35.855
202412 25.842 131.432 27.074
202503 -0.940 131.948 -0.981
202506 -9.632 133.241 -9.954
202509 27.678 133.819 28.480
202512 34.413 135.271 35.030
202603 6.687 136.539 6.744
202606 -20.790 137.695 -20.790

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 Rp7.78 mean?
PT Siloam International Hospitals Tbk (ISX:SILO) has a Cyclically Adjusted FCF per Share of Rp7.78 as of Jun. 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 Siloam International Hospitals Tbk and its competitors.
Is PT Siloam International Hospitals Tbk's Cyclically Adjusted FCF per Share too high?
PT Siloam International Hospitals Tbk's current Cyclically Adjusted FCF per Share is Rp7.78. Overall, PT Siloam International Hospitals Tbk has a GF Score™ of 94/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Siloam International Hospitals Tbk's Cyclically Adjusted FCF per Share compare to HCA and THC?
PT Siloam International Hospitals Tbk's Cyclically Adjusted FCF per Share of Rp7.78 can be compared against companies in the Healthcare Providers & Services 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 Healthcare Providers & Services company?
A good Cyclically Adjusted FCF per Share depends on the Healthcare Providers & Services 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 Siloam International Hospitals Tbk and its competitors. PT Siloam International Hospitals Tbk's current Cyclically Adjusted FCF per Share is Rp7.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Siloam International Hospitals Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Siloam International Hospitals Tbk (ISX:SILO) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp2,833.48, compared to a current price of Rp2,040.00 — trading 28% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp7.78. PT Siloam International Hospitals Tbk's overall GF Score™ is 94/100 with 1 warning sign 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 Siloam International Hospitals Tbk (ISX:SILO), the current Cyclically Adjusted FCF per Share is Rp7.78 as of Jun. 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 Siloam International Hospitals Tbk (ISX:SILO) Overvalued in 2026?

Based on GuruFocus' analysis, PT Siloam International Hospitals Tbk stock appears to be undervalued. The current stock price of Rp2,040.00 is trading 28% below its estimated GF Value™ of Rp2,833.48. GuruFocus considers PT Siloam International Hospitals Tbk to be Modestly Undervalued.

Key valuation signals for ISX:SILO:

  • Cyclically Adjusted FCF per Share: Rp7.78
  • GF Value™: Rp2,833.48 vs. price of Rp2,040.00 (28% below fair value)
  • GF Score™: 94/100 with 1 warning sign

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


PT Siloam International Hospitals Tbk Business Description

Other Exchanges 2LS:Germany
Address No. 15, Jalan Boulevard Sudirman, Floor 32, Gedung Fakultas Kedokteran Universitas Pelita Harapan, Lippo Village, Tangerang, IDN, 15810
PT Siloam International Hospitals Tbk operates a network of hospitals in Indonesia. Its hospitals are located in the Greater Jakarta area and across Java, Sumatra, Kalimantan, Sulawesi, Bali, Nusa Tenggara, Ambon, and other areas across Indonesia, along with several Siloam Clinics. The company offers an integrated, one-stop care ecosystem designed to provide comprehensive healthcare services, spanning examination, diagnosis, clinical management, rehabilitation, and health education. Additionally, it offers special clinical services in the following segments, including neurosciences, neurology, digestive, cardiac, orthopedic, etc., by running the Center of Excellence and specialty centers. The company generates the majority of its revenue by offering hospitalization and outpatient services.
94GF Score

Get the complete analysis for ISX:SILO

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

Rp2,040.00
Price
Rp2,833.48
GF Value