PT Sinar Mas Multiartha Tbk (ISX:SMMA) Cyclically Adjusted FCF per Share: Rp105.79 (As of Dec. 2025)

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:SMMA PT Sinar Mas Multiartha Tbk ISX:SMMA
59 GF Score
Price Rp20,600.00
GF Value Rp15,055.74
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is PT Sinar Mas Multiartha Tbk Cyclically Adjusted FCF per Share?

PT Sinar Mas Multiartha Tbk ISX:SMMA 59 Cyclically Adjusted FCF per Share is Rp105.79 as of Dec. 2025. GuruFocus rates ISX:SMMA with a GF Score™ of 59/100 and a GF Value™ of Rp15,055.74 (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 Sinar Mas Multiartha Tbk's adjusted free cash flow per share for the three months ended in Dec. 2025 was Rp-10.930. 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 Rp105.79 for the trailing ten years ended in Dec. 2025.

During the past 12 months, PT Sinar Mas Multiartha Tbk's average Cyclically Adjusted FCF Growth Rate was -31.20% 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 (2026-07-22), PT Sinar Mas Multiartha Tbk's current stock price is Rp20600.00. PT Sinar Mas Multiartha Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was Rp105.79. PT Sinar Mas Multiartha Tbk's Cyclically Adjusted Price-to-FCF of today is 194.73.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Sinar Mas Multiartha Tbk was 3385.09. The lowest was 94.98. And the median was 189.56.


PT Sinar Mas Multiartha Tbk  (ISX:SMMA) 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 Multiartha Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=20600.00/105.79
=194.73

* 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 Multiartha Tbk was 3385.09. The lowest was 94.98. And the median was 189.56.


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 Multiartha Tbk Cyclically Adjusted FCF per Share Related Terms


PT Sinar Mas Multiartha Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Sinar Mas Multiartha 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 Multiartha Tbk Cyclically Adjusted FCF per Share Chart

PT Sinar Mas Multiartha 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 -13.90 -42.11 126.39 153.71 105.79

PT Sinar Mas Multiartha Tbk Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 153.71 4.83 61.24 69.25 105.79

ISX:SMMA vs BRK.A, AIG, HIG: Cyclically Adjusted FCF per Share Comparison

For the Insurance - Diversified subindustry, PT Sinar Mas Multiartha 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 Multiartha Tbk Cyclically Adjusted Price-to-FCF vs Insurance Industry

For the Insurance industry and Financial Services sector, PT Sinar Mas Multiartha Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:SMMA
59GF Score
PT Sinar Mas Multiartha Tbk ISX:SMMA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Sinar Mas Multiartha 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 Multiartha Tbk's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=-10.93/135.2711*135.2711
=-10.930

Current CPI (Dec. 2025) = 135.2711.

PT Sinar Mas Multiartha Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 149.367 102.764 196.616
201606 -177.217 103.212 -232.262
201609 16.495 104.142 21.425
201612 72.052 105.222 92.629
201703 -232.798 106.476 -295.756
201706 134.646 107.722 169.081
201709 -40.775 108.020 -51.061
201712 -90.635 109.017 -112.462
201803 -121.153 110.097 -148.856
201806 7.966 111.085 9.700
201809 -76.050 111.135 -92.567
201812 64.660 112.430 77.796
201903 -37.567 112.829 -45.039
201906 254.513 114.730 300.080
201909 -987.080 114.905 -1,162.037
201912 -114.432 115.486 -134.037
202003 445.426 116.252 518.297
202006 -486.239 116.630 -563.956
202009 133.792 116.397 155.487
202012 224.989 117.318 259.419
202103 784.675 117.840 900.747
202106 -225.482 118.184 -258.083
202109 183.417 118.262 209.798
202112 794.978 119.516 899.775
202203 -561.389 120.948 -627.870
202206 843.476 123.322 925.200
202209 -543.672 125.298 -586.944
202212 -812.257 126.098 -871.347
202303 -200.115 126.953 -213.228
202306 101.526 127.663 107.577
202309 536.897 128.151 566.725
202312 597.708 129.395 624.853
202403 -193.798 130.607 -200.719
202406 195.413 130.792 202.106
202409 -144.011 130.361 -149.435
202412 880.747 131.432 906.477
202503 -1,481.251 131.948 -1,518.552
202506 741.722 133.241 753.025
202509 431.561 133.819 436.244
202512 -10.930 135.271 -10.930

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 Rp105.79 mean?
PT Sinar Mas Multiartha Tbk (ISX:SMMA) has a Cyclically Adjusted FCF per Share of Rp105.79 as of Dec. 2025. 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 Multiartha Tbk and its competitors.
Is PT Sinar Mas Multiartha Tbk's Cyclically Adjusted FCF per Share too high?
PT Sinar Mas Multiartha Tbk's current Cyclically Adjusted FCF per Share is Rp105.79. Overall, PT Sinar Mas Multiartha Tbk has a GF Score™ of 59/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Sinar Mas Multiartha Tbk's Cyclically Adjusted FCF per Share compare to BRK.A and AIG?
PT Sinar Mas Multiartha Tbk's Cyclically Adjusted FCF per Share of Rp105.79 can be compared against companies in the Insurance 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 Insurance company?
A good Cyclically Adjusted FCF per Share depends on the Insurance 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 Multiartha Tbk and its competitors. PT Sinar Mas Multiartha Tbk's current Cyclically Adjusted FCF per Share is Rp105.79. 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 Multiartha Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Sinar Mas Multiartha Tbk (ISX:SMMA) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp15,055.74, compared to a current price of Rp20,600.00 — trading 36.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp105.79. PT Sinar Mas Multiartha Tbk's overall GF Score™ is 59/100 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 Sinar Mas Multiartha Tbk (ISX:SMMA), the current Cyclically Adjusted FCF per Share is Rp105.79 as of Dec. 2025. 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 Multiartha Tbk (ISX:SMMA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Sinar Mas Multiartha Tbk stock appears to be overvalued. The current stock price of Rp20,600.00 is trading 36.8% above its estimated GF Value™ of Rp15,055.74. GuruFocus considers PT Sinar Mas Multiartha Tbk to be Significantly Overvalued.

Key valuation signals for ISX:SMMA:

  • Cyclically Adjusted FCF per Share: Rp105.79
  • GF Value™: Rp15,055.74 vs. price of Rp20,600.00 (36.8% above fair value)
  • GF Score™: 59/100 with 2 warning signs

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


PT Sinar Mas Multiartha Tbk Business Description

Address Sinar Mas Land Plaza, Tower I Lt 1 dan 2, Jl. MH Thamrin No. 51, Jakarta, IDN, 10350
PT Sinar Mas Multiartha Tbk provides an integrated and comprehensive range of financial services in Indonesia. The company is engaged in insurance underwriting, consumer financing, factoring of accounts, securities administration, securities brokerage, investment management, banking, development, Information technology, trading, and other related services. It is also involved in the auction house, property, health clinic, and workshop activities.
59GF Score

Get the complete analysis for ISX:SMMA

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

Rp20,600.00
Price
Rp15,055.74
GF Value