PT Golden Eagle Energy Tbk (ISX:SMMT) Cyclically Adjusted FCF per Share: Rp16.45 (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:SMMT PT Golden Eagle Energy Tbk ISX:SMMT
72 GF Score
Price Rp1,885.00
GF Value Rp1,681.55
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is PT Golden Eagle Energy Tbk Cyclically Adjusted FCF per Share?

PT Golden Eagle Energy Tbk ISX:SMMT +0.80% 72 Cyclically Adjusted FCF per Share is Rp16.45 as of Jun. 2026. GuruFocus rates ISX:SMMT with a GF Score™ of 72/100 and a GF Value™ of Rp1,681.55 (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 Golden Eagle Energy Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp-94.660. 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 Rp16.45 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Golden Eagle Energy Tbk's average Cyclically Adjusted FCF Growth Rate was -11.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 32.80% 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 Golden Eagle Energy Tbk was 32.80% per year. The lowest was 32.80% per year. And the median was 32.80% per year.

As of today (2026-08-20), PT Golden Eagle Energy Tbk's current stock price is Rp1885.00. PT Golden Eagle Energy Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp16.45. PT Golden Eagle Energy Tbk's Cyclically Adjusted Price-to-FCF of today is 114.59.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Golden Eagle Energy Tbk was 664.18. The lowest was 35.21. And the median was 65.23.


PT Golden Eagle Energy Tbk  (ISX:SMMT) 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 Golden Eagle Energy Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1885.00/16.45
=114.59

* 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 Golden Eagle Energy Tbk was 664.18. The lowest was 35.21. And the median was 65.23.


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 Golden Eagle Energy Tbk Cyclically Adjusted FCF per Share Related Terms


PT Golden Eagle Energy Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Golden Eagle Energy 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 Golden Eagle Energy Tbk Cyclically Adjusted FCF per Share Chart

PT Golden Eagle Energy 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 8.51 12.49 20.59 19.93

PT Golden Eagle Energy 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 18.59 21.88 19.93 25.40 16.45

PT Golden Eagle Energy Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Thermal Coal subindustry, PT Golden Eagle Energy 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 Golden Eagle Energy Tbk Cyclically Adjusted Price-to-FCF vs Other Energy Sources Industry

For the Other Energy Sources industry and Energy sector, PT Golden Eagle Energy Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:SMMT
72GF Score
PT Golden Eagle Energy Tbk ISX:SMMT
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Golden Eagle Energy 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 Golden Eagle Energy 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)
=-94.66/137.6954*137.6954
=-94.660

Current CPI (Jun. 2026) = 137.6954.

PT Golden Eagle Energy Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -1.553 104.142 -2.053
201612 -4.102 105.222 -5.368
201703 0.263 106.476 0.340
201706 -4.042 107.722 -5.167
201709 -1.060 108.020 -1.351
201712 -0.663 109.017 -0.837
201803 5.678 110.097 7.101
201806 1.271 111.085 1.575
201809 -1.916 111.135 -2.374
201812 -1.086 112.430 -1.330
201903 3.040 112.829 3.710
201906 0.190 114.730 0.228
201909 1.241 114.905 1.487
201912 2.709 115.486 3.230
202003 0.421 116.252 0.499
202006 -1.467 116.630 -1.732
202009 -1.664 116.397 -1.968
202012 1.273 117.318 1.494
202103 -0.014 117.840 -0.016
202106 6.136 118.184 7.149
202109 4.028 118.262 4.690
202112 20.379 119.516 23.479
202203 14.800 120.948 16.849
202206 16.994 123.322 18.975
202209 30.229 125.298 33.220
202212 64.780 126.098 70.738
202303 4.373 126.953 4.743
202306 15.693 127.663 16.926
202309 33.425 128.151 35.914
202312 -7.782 129.395 -8.281
202403 13.113 130.607 13.825
202406 -7.712 130.792 -8.119
202409 -4.253 130.361 -4.492
202412 19.463 131.432 20.391
202503 -11.952 131.948 -12.473
202506 -18.542 133.241 -19.162
202509 26.034 133.819 26.788
202512 -27.975 135.271 -28.476
202603 48.628 136.539 49.040
202606 -94.660 137.695 -94.660

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 Rp16.45 mean?
PT Golden Eagle Energy Tbk (ISX:SMMT) has a Cyclically Adjusted FCF per Share of Rp16.45 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 Golden Eagle Energy Tbk and its competitors.
Is PT Golden Eagle Energy Tbk's Cyclically Adjusted FCF per Share too high?
PT Golden Eagle Energy Tbk's current Cyclically Adjusted FCF per Share is Rp16.45. Overall, PT Golden Eagle Energy Tbk has a GF Score™ of 72/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Golden Eagle Energy Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Golden Eagle Energy Tbk's Cyclically Adjusted FCF per Share of Rp16.45 can be compared against companies in the Other Energy Sources 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 Other Energy Sources company?
A good Cyclically Adjusted FCF per Share depends on the Other Energy Sources 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 Golden Eagle Energy Tbk and its competitors. PT Golden Eagle Energy Tbk's current Cyclically Adjusted FCF per Share is Rp16.45. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Golden Eagle Energy Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Golden Eagle Energy Tbk (ISX:SMMT) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp1,681.55, compared to a current price of Rp1,885.00 — trading 12.1% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp16.45. PT Golden Eagle Energy Tbk's overall GF Score™ is 72/100 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 Golden Eagle Energy Tbk (ISX:SMMT), the current Cyclically Adjusted FCF per Share is Rp16.45 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 Golden Eagle Energy Tbk (ISX:SMMT) Overvalued in 2026?

Based on GuruFocus' analysis, PT Golden Eagle Energy Tbk stock appears to be overvalued. The current stock price of Rp1,885.00 is trading 12.1% above its estimated GF Value™ of Rp1,681.55. GuruFocus considers PT Golden Eagle Energy Tbk to be Modestly Overvalued.

Key valuation signals for ISX:SMMT:

  • Cyclically Adjusted FCF per Share: Rp16.45
  • GF Value™: Rp1,681.55 vs. price of Rp1,885.00 (12.1% above fair value)
  • GF Score™: 72/100 with 3 warning signs

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


PT Golden Eagle Energy Tbk Business Description

Address Jalan Boulevard Pantai Indah Kapuk, No. 1 Kav. OFS, The Suites Tower, Lantai 17, Jakarta Utara, Jakarta, IDN, 14470
PT Golden Eagle Energy Tbk, along with its subsidiaries, is engaged in operating coal mines with coal reserves in Sumatra and Kalimantan. The Group's business activities include coal mining and related activities, including general surveying, exploration, exploitation, processing, refining, and trading. Its coal reserves mainly consist of subbituminous coal characterized by relatively low sulfur and ash content, which is mainly used to meet the needs of power plants and the cement industry. Geographically, the Group operates only in Indonesia.
72GF Score

Get the complete analysis for ISX:SMMT

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

Rp1,885.00
Price
Rp1,681.55
GF Value