PTmudera Indonesia Tbk (ISX:SMDR) Cyclically Adjusted FCF per Share: Rp78.54 (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:SMDR PT Samudera Indonesia Tbk ISX:SMDR
79 GF Score
Price Rp294.00
GF Value Rp321.77
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is PTmudera Indonesia Tbk Cyclically Adjusted FCF per Share?

PTmudera Indonesia Tbk ISX:SMDR -2.00% 79 Cyclically Adjusted FCF per Share is Rp78.54 as of Mar. 2026. GuruFocus rates ISX:SMDR with a GF Score™ of 79/100 and a GF Value™ of Rp321.77 (Fairly Valued). The stock has 4 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.

PTmudera Indonesia Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp22.166. 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 Rp78.54 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 (2026-07-22), PTmudera Indonesia Tbk's current stock price is Rp294.00. PTmudera Indonesia Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp78.54. PTmudera Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is 3.74.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of PTmudera Indonesia Tbk was 5.67. The lowest was 3.32. And the median was 4.24.


PTmudera Indonesia Tbk  (ISX:SMDR) 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.

PTmudera Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=294.00/78.54
=3.74

* 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 11 years, the highest Cyclically Adjusted Price-to-FCF of PTmudera Indonesia Tbk was 5.67. The lowest was 3.32. And the median was 4.24.


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.


PTmudera Indonesia Tbk Cyclically Adjusted FCF per Share Related Terms


PTmudera Indonesia Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PTmudera Indonesia 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.

PTmudera Indonesia Tbk Cyclically Adjusted FCF per Share Chart

PTmudera Indonesia 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 70.29 76.15

PTmudera Indonesia 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 69.64 74.89 71.78 76.15 78.54

PTmudera Indonesia Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Marine Shipping subindustry, PTmudera Indonesia 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.


PTmudera Indonesia Tbk Cyclically Adjusted Price-to-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, PTmudera Indonesia Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PTmudera Indonesia Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:SMDR
79GF Score
PT Samudera Indonesia Tbk ISX:SMDR
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PTmudera Indonesia 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, PTmudera Indonesia 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)
=22.166/136.5387*136.5387
=22.166

Current CPI (Mar. 2026) = 136.5387.

PTmudera Indonesia Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 4.131 103.212 5.465
201609 -1.427 104.142 -1.871
201612 4.592 105.222 5.959
201703 -1.021 106.476 -1.309
201706 -4.019 107.722 -5.094
201709 2.523 108.020 3.189
201712 4.336 109.017 5.431
201803 4.184 110.097 5.189
201806 -10.977 111.085 -13.492
201809 10.915 111.135 13.410
201812 -10.661 112.430 -12.947
201903 15.035 112.829 18.195
201906 -8.290 114.730 -9.866
201909 2.463 114.905 2.927
201912 -2.934 115.486 -3.469
202003 -6.449 116.252 -7.574
202006 1.417 116.630 1.659
202009 20.486 116.397 24.031
202012 22.689 117.318 26.406
202103 16.780 117.840 19.443
202106 12.554 118.184 14.504
202109 43.030 118.262 49.680
202112 43.187 119.516 49.338
202203 70.778 120.948 79.901
202206 86.649 123.322 95.935
202209 109.506 125.298 119.330
202212 55.443 126.098 60.034
202303 72.043 126.953 77.483
202306 -7.890 127.663 -8.439
202309 -5.032 128.151 -5.361
202312 32.164 129.395 33.940
202403 11.217 130.607 11.726
202406 2.398 130.792 2.503
202409 20.932 130.361 21.924
202412 12.753 131.432 13.249
202503 14.083 131.948 14.573
202506 48.054 133.241 49.243
202509 -30.927 133.819 -31.556
202512 39.228 135.271 39.596
202603 22.166 136.539 22.166

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 Rp78.54 mean?
PTmudera Indonesia Tbk (ISX:SMDR) has a Cyclically Adjusted FCF per Share of Rp78.54 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 PTmudera Indonesia Tbk and its competitors.
Is PTmudera Indonesia Tbk's Cyclically Adjusted FCF per Share too high?
PTmudera Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp78.54. Overall, PTmudera Indonesia Tbk has a GF Score™ of 79/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PTmudera Indonesia Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PTmudera Indonesia Tbk's Cyclically Adjusted FCF per Share of Rp78.54 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted FCF per Share depends on the Transportation 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 PTmudera Indonesia Tbk and its competitors. PTmudera Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp78.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PTmudera Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PTmudera Indonesia Tbk (ISX:SMDR) is currently considered Fairly Valued. The stock's GF Value™ is Rp321.77, compared to a current price of Rp294.00 — trading 8.6% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp78.54. PTmudera Indonesia Tbk's overall GF Score™ is 79/100 with 4 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 PTmudera Indonesia Tbk (ISX:SMDR), the current Cyclically Adjusted FCF per Share is Rp78.54 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 PTmudera Indonesia Tbk (ISX:SMDR) Overvalued in 2026?

Based on GuruFocus' analysis, PTmudera Indonesia Tbk stock appears to be undervalued. The current stock price of Rp294.00 is trading 8.6% below its estimated GF Value™ of Rp321.77. GuruFocus considers PTmudera Indonesia Tbk to be Fairly Valued.

Key valuation signals for ISX:SMDR:

  • Cyclically Adjusted FCF per Share: Rp78.54
  • GF Value™: Rp321.77 vs. price of Rp294.00 (8.6% below fair value)
  • GF Score™: 79/100 with 4 warning signs

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


PTmudera Indonesia Tbk Business Description

Address Jalan Letjen S. Parman Kav. 35, Samudera Indonesia Building 2nd Floor, Jakarta, IDN, 11480
PT Samudera Indonesia Tbk provides cargo transportation and integrated logistics services. It operates through the following business segments: Shipping and agency; Logistics and ports and Others. The company generates maximum revenue from the Shipping and agency segment. Geographically, it derives a majority of the revenue from Indonesia, while it also has its presence in Southeast Asia (except Indonesia); Middle East and India; and Others.
79GF Score

Get the complete analysis for ISX:SMDR

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

Rp294.00
Price
Rp321.77
GF Value