PT Agung Semesta Sejahtera Tbk (ISX:TARA) Cyclically Adjusted FCF per Share: Rp1.30 (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:TARA PT Agung Semesta Sejahtera Tbk ISX:TARA
59 GF Score
Price Rp30.00
GF Value Rp14.52
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is PT Agung Semesta Sejahtera Tbk Cyclically Adjusted FCF per Share?

PT Agung Semesta Sejahtera Tbk ISX:TARA 59 Cyclically Adjusted FCF per Share is Rp1.30 as of Mar. 2026. GuruFocus rates ISX:TARA with a GF Score™ of 59/100 and a GF Value™ of Rp14.52 (Significantly 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 Agung Semesta Sejahtera Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-0.497. 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 Rp1.30 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Agung Semesta Sejahtera Tbk's average Cyclically Adjusted FCF Growth Rate was -28.20% 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 (2026-07-31), PT Agung Semesta Sejahtera Tbk's current stock price is Rp30.00. PT Agung Semesta Sejahtera Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp1.30. PT Agung Semesta Sejahtera Tbk's Cyclically Adjusted Price-to-FCF of today is 23.08.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Agung Semesta Sejahtera Tbk was 38.51. The lowest was 1.66. And the median was 4.97.


PT Agung Semesta Sejahtera Tbk  (ISX:TARA) 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 Agung Semesta Sejahtera Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=30.00/1.30
=23.08

* 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 Agung Semesta Sejahtera Tbk was 38.51. The lowest was 1.66. And the median was 4.97.


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 Agung Semesta Sejahtera Tbk Cyclically Adjusted FCF per Share Related Terms


PT Agung Semesta Sejahtera Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Agung Semesta Sejahtera 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 Agung Semesta Sejahtera Tbk Cyclically Adjusted FCF per Share Chart

PT Agung Semesta Sejahtera 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 2.26 2.17 1.48

PT Agung Semesta Sejahtera 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 1.81 1.44 2.22 1.48 1.30

PT Agung Semesta Sejahtera Tbk Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Diversified subindustry, PT Agung Semesta Sejahtera 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 Agung Semesta Sejahtera Tbk Cyclically Adjusted Price-to-FCF vs Real Estate Industry

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

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


ISX:TARA
59GF Score
PT Agung Semesta Sejahtera Tbk ISX:TARA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Agung Semesta Sejahtera 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 Agung Semesta Sejahtera 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)
=-0.497/136.5387*136.5387
=-0.497

Current CPI (Mar. 2026) = 136.5387.

PT Agung Semesta Sejahtera Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.920 103.212 1.217
201609 0.095 104.142 0.125
201612 1.187 105.222 1.540
201703 -0.056 106.476 -0.072
201706 0.916 107.722 1.161
201709 -0.180 108.020 -0.228
201712 1.113 109.017 1.394
201803 -0.817 110.097 -1.013
201806 1.705 111.085 2.096
201809 0.008 111.135 0.010
201812 -1.420 112.430 -1.724
201903 0.037 112.829 0.045
201906 0.151 114.730 0.180
201909 0.095 114.905 0.113
201912 0.745 115.486 0.881
202003 0.199 116.252 0.234
202006 -0.514 116.630 -0.602
202009 0.277 116.397 0.325
202012 3.332 117.318 3.878
202103 0.246 117.840 0.285
202106 0.503 118.184 0.581
202109 0.334 118.262 0.386
202112 0.754 119.516 0.861
202203 0.022 120.948 0.025
202206 -0.216 123.322 -0.239
202209 -0.093 125.298 -0.101
202212 -0.108 126.098 -0.117
202303 -0.090 126.953 -0.097
202306 -0.024 127.663 -0.026
202309 0.022 128.151 0.023
202312 0.039 129.395 0.041
202403 -0.014 130.607 -0.015
202406 -0.003 130.792 -0.003
202409 -0.021 130.361 -0.022
202412 0.045 131.432 0.047
202503 -0.166 131.948 -0.172
202506 -0.111 133.241 -0.114
202509 0.019 133.819 0.019
202512 2.556 135.271 2.580
202603 -0.497 136.539 -0.497

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 Rp1.30 mean?
PT Agung Semesta Sejahtera Tbk (ISX:TARA) has a Cyclically Adjusted FCF per Share of Rp1.30 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 Agung Semesta Sejahtera Tbk and its competitors.
Is PT Agung Semesta Sejahtera Tbk's Cyclically Adjusted FCF per Share too high?
PT Agung Semesta Sejahtera Tbk's current Cyclically Adjusted FCF per Share is Rp1.30. Overall, PT Agung Semesta Sejahtera 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 Agung Semesta Sejahtera Tbk's Cyclically Adjusted FCF per Share compare to competitors?
PT Agung Semesta Sejahtera Tbk's Cyclically Adjusted FCF per Share of Rp1.30 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 Agung Semesta Sejahtera Tbk and its competitors. PT Agung Semesta Sejahtera Tbk's current Cyclically Adjusted FCF per Share is Rp1.30. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Agung Semesta Sejahtera Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Agung Semesta Sejahtera Tbk (ISX:TARA) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp14.52, compared to a current price of Rp30.00 — trading 106.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp1.30. PT Agung Semesta Sejahtera Tbk's overall GF Score™ is 59/100 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 Agung Semesta Sejahtera Tbk (ISX:TARA), the current Cyclically Adjusted FCF per Share is Rp1.30 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 Agung Semesta Sejahtera Tbk (ISX:TARA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Agung Semesta Sejahtera Tbk stock appears to be overvalued. The current stock price of Rp30.00 is trading 106.6% above its estimated GF Value™ of Rp14.52. GuruFocus considers PT Agung Semesta Sejahtera Tbk to be Significantly Overvalued.

Key valuation signals for ISX:TARA:

  • Cyclically Adjusted FCF per Share: Rp1.30
  • GF Value™: Rp14.52 vs. price of Rp30.00 (106.6% above fair value)
  • GF Score™: 59/100 with 3 warning signs

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


PT Agung Semesta Sejahtera Tbk Business Description

Address Jl.Letjen S Parman Kav.77, Soho Podomoro City Unit 37-08, South Tunjung Duren Block, Jakarta, IDN, 11470
PT Agung Semesta Sejahtera Tbk is engaged in real estate construction and development activities. The activities of the company are divided into two segments, namely property and others.
59GF Score

Get the complete analysis for ISX:TARA

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

Rp30.00
Price
Rp14.52
GF Value