PT Suryamas Dutamakmur Tbk (ISX:SMDM) Cyclically Adjusted FCF per Share: Rp3.56 (As of Mar. 2026)


ISX:SMDM PT Suryamas Dutamakmur Tbk ISX:SMDM
69 GF Score
Price Rp570.00
GF Value Rp301.56
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is PT Suryamas Dutamakmur Tbk Cyclically Adjusted FCF per Share?

PT Suryamas Dutamakmur Tbk ISX:SMDM +4.59% 69 Cyclically Adjusted FCF per Share is Rp3.56 as of Mar. 2026. GuruFocus rates ISX:SMDM with a GF Score™ of 69/100 and a GF Value™ of Rp301.56 (Significantly Overvalued). The stock has 2 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 Suryamas Dutamakmur Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-1.882. 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 Rp3.56 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Suryamas Dutamakmur Tbk's average Cyclically Adjusted FCF Growth Rate was 88.40% 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 Suryamas Dutamakmur Tbk was 26.80% per year. The lowest was 26.80% per year. And the median was 26.80% per year.

As of today (2026-07-11), PT Suryamas Dutamakmur Tbk's current stock price is Rp570.00. PT Suryamas Dutamakmur Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp3.56. PT Suryamas Dutamakmur Tbk's Cyclically Adjusted Price-to-FCF of today is 160.11.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Suryamas Dutamakmur Tbk was 49400.00. The lowest was 126.40. And the median was 410.82.


PT Suryamas Dutamakmur Tbk  (ISX:SMDM) 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 Suryamas Dutamakmur Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=570.00/3.56
=160.11

* 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 Suryamas Dutamakmur Tbk was 49400.00. The lowest was 126.40. And the median was 410.82.


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 Suryamas Dutamakmur Tbk Cyclically Adjusted FCF per Share Related Terms


PT Suryamas Dutamakmur Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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

PT Suryamas Dutamakmur 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 -3.00 -0.67 -3.16 1.66 1.71

PT Suryamas Dutamakmur 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 1.89 4.45 3.41 1.71 3.56

PT Suryamas Dutamakmur Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Development subindustry, PT Suryamas Dutamakmur 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 Suryamas Dutamakmur Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Suryamas Dutamakmur Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:SMDM
69GF Score
PT Suryamas Dutamakmur Tbk ISX:SMDM
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Suryamas Dutamakmur 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 Suryamas Dutamakmur 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)
=-1.882/136.5387*136.5387
=-1.882

Current CPI (Mar. 2026) = 136.5387.

PT Suryamas Dutamakmur Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 1.785 103.212 2.361
201609 18.664 104.142 24.470
201612 -16.868 105.222 -21.888
201703 -2.896 106.476 -3.714
201706 -2.294 107.722 -2.908
201709 2.677 108.020 3.384
201712 3.769 109.017 4.721
201803 -2.135 110.097 -2.648
201806 -0.750 111.085 -0.922
201809 3.686 111.135 4.529
201812 -4.894 112.430 -5.943
201903 3.583 112.829 4.336
201906 -1.500 114.730 -1.785
201909 -1.223 114.905 -1.453
201912 1.534 115.486 1.814
202003 0.401 116.252 0.471
202006 -0.309 116.630 -0.362
202009 4.681 116.397 5.491
202012 12.492 117.318 14.539
202103 8.049 117.840 9.326
202106 12.479 118.184 14.417
202109 9.462 118.262 10.924
202112 17.784 119.516 20.317
202203 5.313 120.948 5.998
202206 2.330 123.322 2.580
202209 4.650 125.298 5.067
202212 -3.847 126.098 -4.166
202303 3.811 126.953 4.099
202306 -9.310 127.663 -9.957
202309 4.707 128.151 5.015
202312 1.471 129.395 1.552
202403 -4.255 130.607 -4.448
202406 7.937 130.792 8.286
202409 -15.606 130.361 -16.346
202412 -8.106 131.432 -8.421
202503 -8.241 131.948 -8.528
202506 -2.695 133.241 -2.762
202509 -10.143 133.819 -10.349
202512 -9.572 135.271 -9.662
202603 -1.882 136.539 -1.882

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 Rp3.56 mean?
PT Suryamas Dutamakmur Tbk (ISX:SMDM) has a Cyclically Adjusted FCF per Share of Rp3.56 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 Suryamas Dutamakmur Tbk and its competitors.
Is PT Suryamas Dutamakmur Tbk's Cyclically Adjusted FCF per Share too high?
PT Suryamas Dutamakmur Tbk's current Cyclically Adjusted FCF per Share is Rp3.56. Overall, PT Suryamas Dutamakmur Tbk has a GF Score™ of 69/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Suryamas Dutamakmur Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Suryamas Dutamakmur Tbk's Cyclically Adjusted FCF per Share of Rp3.56 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Suryamas Dutamakmur Tbk and its competitors. PT Suryamas Dutamakmur Tbk's current Cyclically Adjusted FCF per Share is Rp3.56. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Suryamas Dutamakmur Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Suryamas Dutamakmur Tbk (ISX:SMDM) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp301.56, compared to a current price of Rp570.00 — trading 89% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp3.56. PT Suryamas Dutamakmur Tbk's overall GF Score™ is 69/100 with 2 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 Suryamas Dutamakmur Tbk (ISX:SMDM), the current Cyclically Adjusted FCF per Share is Rp3.56 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 Suryamas Dutamakmur Tbk (ISX:SMDM) Overvalued in 2026?

Based on GuruFocus' analysis, PT Suryamas Dutamakmur Tbk stock appears to be overvalued. The current stock price of Rp570.00 is trading 89% above its estimated GF Value™ of Rp301.56. GuruFocus considers PT Suryamas Dutamakmur Tbk to be Significantly Overvalued.

Key valuation signals for ISX:SMDM:

  • Cyclically Adjusted FCF per Share: Rp3.56
  • GF Value™: Rp301.56 vs. price of Rp570.00 (89% above fair value)
  • GF Score™: 69/100 with 2 warning signs

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


PT Suryamas Dutamakmur Tbk Business Description

Address Jalan BSD Grand Boulevard, Grand BSD Office Park, My Republic Plaza 3rd floor, BSD Green Office Park, BSD City, Tangerang, IDN, 15345
PT Suryamas Dutamakmur Tbk is an Indonesia based company engaged in the real estate development business. The activities of the company include the sale of land and houses, and the operation of the golf course, country club, hotel, and other resort facilities. The company holds an interest in a project such as Royal Tajur, R Hotel Rancamaya, Mahogany Residence, Rancamaya Golf & Country Club and Harvest City. All the operations are functioned through the regions of Indonesia.
69GF Score

Get the complete analysis for ISX:SMDM

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

Rp570.00
Price
Rp301.56
GF Value