PT Sinar Mas Agro Resources & Technology Tbk (ISX:SMAR) Cyclically Adjusted FCF per Share: Rp288.08 (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:SMAR PT Sinar Mas Agro Resources & Technology Tbk ISX:SMAR
83 GF Score
Price Rp5,550.00
GF Value Rp5,013.61
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is PT Sinar Mas Agro Resources & Technology Tbk Cyclically Adjusted FCF per Share?

PT Sinar Mas Agro Resources & Technology Tbk ISX:SMAR -0.89% 83 Cyclically Adjusted FCF per Share is Rp288.08 as of Mar. 2026. GuruFocus rates ISX:SMAR with a GF Score™ of 83/100 and a GF Value™ of Rp5,013.61 (Modestly 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 Sinar Mas Agro Resources & Technology Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp179.773. 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 Rp288.08 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 (2026-07-27), PT Sinar Mas Agro Resources & Technology Tbk's current stock price is Rp5550.00. PT Sinar Mas Agro Resources & Technology Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp288.08. PT Sinar Mas Agro Resources & Technology Tbk's Cyclically Adjusted Price-to-FCF of today is 19.27.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Sinar Mas Agro Resources & Technology Tbk was 178.91. The lowest was 14.54. And the median was 56.55.


PT Sinar Mas Agro Resources & Technology Tbk  (ISX:SMAR) 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 Sinar Mas Agro Resources & Technology Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=5550.00/288.08
=19.27

* 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 Sinar Mas Agro Resources & Technology Tbk was 178.91. The lowest was 14.54. And the median was 56.55.


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 Sinar Mas Agro Resources & Technology Tbk Cyclically Adjusted FCF per Share Related Terms


PT Sinar Mas Agro Resources & Technology Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Sinar Mas Agro Resources & Technology 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 Sinar Mas Agro Resources & Technology Tbk Cyclically Adjusted FCF per Share Chart

PT Sinar Mas Agro Resources & Technology 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 -13.06 56.68 -26.99 219.08

PT Sinar Mas Agro Resources & Technology 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 -46.47 37.03 133.68 219.08 288.08

ISX:SMAR vs ADM, BG, TSN: Cyclically Adjusted FCF per Share Comparison

For the Farm Products subindustry, PT Sinar Mas Agro Resources & Technology 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 Sinar Mas Agro Resources & Technology Tbk Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Sinar Mas Agro Resources & Technology Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Sinar Mas Agro Resources & Technology Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:SMAR
83GF Score
PT Sinar Mas Agro Resources & Technology Tbk ISX:SMAR
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Sinar Mas Agro Resources & Technology 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 Sinar Mas Agro Resources & Technology 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)
=179.773/136.5387*136.5387
=179.773

Current CPI (Mar. 2026) = 136.5387.

PT Sinar Mas Agro Resources & Technology Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -265.653 103.212 -351.430
201609 203.153 104.142 266.349
201612 -454.903 105.222 -590.294
201703 673.897 106.476 864.168
201706 -107.529 107.722 -136.295
201709 -289.272 108.020 -365.642
201712 63.387 109.017 79.389
201803 -275.232 110.097 -341.335
201806 -165.068 111.085 -202.892
201809 442.583 111.135 543.753
201812 -168.084 112.430 -204.127
201903 973.861 112.829 1,178.512
201906 -89.948 114.730 -107.046
201909 180.997 114.905 215.075
201912 -176.723 115.486 -208.939
202003 -149.796 116.252 -175.936
202006 -40.483 116.630 -47.394
202009 206.473 116.397 242.203
202012 -255.364 117.318 -297.201
202103 22.762 117.840 26.374
202106 -574.917 118.184 -664.206
202109 198.110 118.262 228.727
202112 256.032 119.516 292.498
202203 -739.672 120.948 -835.017
202206 309.228 123.322 342.368
202209 900.546 125.298 981.332
202212 509.306 126.098 551.477
202303 581.951 126.953 625.894
202306 273.004 127.663 291.985
202309 31.817 128.151 33.899
202312 -214.599 129.395 -226.447
202403 157.207 130.607 164.347
202406 -428.532 130.792 -447.362
202409 -287.630 130.361 -301.261
202412 -350.555 131.432 -364.177
202503 -47.948 131.948 -49.616
202506 366.165 133.241 375.229
202509 967.033 133.819 986.687
202512 324.297 135.271 327.336
202603 179.773 136.539 179.773

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 Rp288.08 mean?
PT Sinar Mas Agro Resources & Technology Tbk (ISX:SMAR) has a Cyclically Adjusted FCF per Share of Rp288.08 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 Sinar Mas Agro Resources & Technology Tbk and its competitors.
Is PT Sinar Mas Agro Resources & Technology Tbk's Cyclically Adjusted FCF per Share too high?
PT Sinar Mas Agro Resources & Technology Tbk's current Cyclically Adjusted FCF per Share is Rp288.08. Overall, PT Sinar Mas Agro Resources & Technology Tbk has a GF Score™ of 83/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Sinar Mas Agro Resources & Technology Tbk's Cyclically Adjusted FCF per Share compare to ADM and BG?
PT Sinar Mas Agro Resources & Technology Tbk's Cyclically Adjusted FCF per Share of Rp288.08 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods 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 Sinar Mas Agro Resources & Technology Tbk and its competitors. PT Sinar Mas Agro Resources & Technology Tbk's current Cyclically Adjusted FCF per Share is Rp288.08. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Sinar Mas Agro Resources & Technology Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Sinar Mas Agro Resources & Technology Tbk (ISX:SMAR) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp5,013.61, compared to a current price of Rp5,550.00 — trading 10.7% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp288.08. PT Sinar Mas Agro Resources & Technology Tbk's overall GF Score™ is 83/100 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 Sinar Mas Agro Resources & Technology Tbk (ISX:SMAR), the current Cyclically Adjusted FCF per Share is Rp288.08 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 Sinar Mas Agro Resources & Technology Tbk (ISX:SMAR) Overvalued in 2026?

Based on GuruFocus' analysis, PT Sinar Mas Agro Resources & Technology Tbk stock appears to be overvalued. The current stock price of Rp5,550.00 is trading 10.7% above its estimated GF Value™ of Rp5,013.61. GuruFocus considers PT Sinar Mas Agro Resources & Technology Tbk to be Modestly Overvalued.

Key valuation signals for ISX:SMAR:

  • Cyclically Adjusted FCF per Share: Rp288.08
  • GF Value™: Rp5,013.61 vs. price of Rp5,550.00 (10.7% above fair value)
  • GF Score™: 83/100 with 3 warning signs

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


PT Sinar Mas Agro Resources & Technology Tbk Business Description

Address Jalan MH Thamrin No. 51, Tower II, 28th-30th Floor, Sinar Mas Land Plaza, Jakarta, IDN, 10350
PT Sinar Mas Agro Resources & Technology Tbk is involved in the business of cultivating and harvesting oil palm trees, extracting fresh fruit bunches into crude palm oil and palm kernel, processing it into value-added products such as cooking oil, margarine, shortening, oleochemicals, and biodiesel. The firm's products include cooking oil, fat, margarine, crude palm oil, palm kernel, cocoa butter substitute, etc. Its scope of activities comprises plantation development, agriculture, trading, refining of plantation products, management services, and research related to the business.
83GF Score

Get the complete analysis for ISX:SMAR

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

Rp5,550.00
Price
Rp5,013.61
GF Value