PT WEHA Transportasi Indonesia Tbk (ISX:WEHA) Cyclically Adjusted FCF per Share: Rp9.14 (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:WEHA PT WEHA Transportasi Indonesia Tbk ISX:WEHA
78 GF Score
Price Rp109.00
GF Value Rp132.88
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is PT WEHA Transportasi Indonesia Tbk Cyclically Adjusted FCF per Share?

PT WEHA Transportasi Indonesia Tbk ISX:WEHA +0.93% 78 Cyclically Adjusted FCF per Share is Rp9.14 as of Jun. 2026. GuruFocus rates ISX:WEHA with a GF Score™ of 78/100 and a GF Value™ of Rp132.88 (Modestly Undervalued). 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 WEHA Transportasi Indonesia Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp4.352. 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 Rp9.14 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT WEHA Transportasi Indonesia Tbk's average Cyclically Adjusted FCF Growth Rate was -31.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -19.60% 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 WEHA Transportasi Indonesia Tbk was -19.60% per year. The lowest was -19.60% per year. And the median was -19.60% per year.

As of today (2026-08-17), PT WEHA Transportasi Indonesia Tbk's current stock price is Rp109.00. PT WEHA Transportasi Indonesia Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp9.14. PT WEHA Transportasi Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is 11.93.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT WEHA Transportasi Indonesia Tbk was 16.65. The lowest was 4.84. And the median was 8.25.


PT WEHA Transportasi Indonesia Tbk  (ISX:WEHA) 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 WEHA Transportasi 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
=109.00/9.14
=11.93

* 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 WEHA Transportasi Indonesia Tbk was 16.65. The lowest was 4.84. And the median was 8.25.


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 WEHA Transportasi Indonesia Tbk Cyclically Adjusted FCF per Share Related Terms


PT WEHA Transportasi Indonesia Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT WEHA Transportasi 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.

PT WEHA Transportasi Indonesia Tbk Cyclically Adjusted FCF per Share Chart

PT WEHA Transportasi 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 17.11 17.62 14.53 8.89

PT WEHA Transportasi Indonesia 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 13.34 12.04 8.89 9.23 9.14

ISX:WEHA vs UNP, CSX, NSC: Cyclically Adjusted FCF per Share Comparison

For the Railroads subindustry, PT WEHA Transportasi 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.


PT WEHA Transportasi Indonesia Tbk Cyclically Adjusted Price-to-FCF vs Transportation Industry

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

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


ISX:WEHA
78GF Score
PT WEHA Transportasi Indonesia Tbk ISX:WEHA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT WEHA Transportasi 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, PT WEHA Transportasi Indonesia 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)
=4.352/137.6954*137.6954
=4.352

Current CPI (Jun. 2026) = 137.6954.

PT WEHA Transportasi Indonesia Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 3.073 104.142 4.063
201612 2.420 105.222 3.167
201703 5.583 106.476 7.220
201706 -31.472 107.722 -40.229
201709 3.702 108.020 4.719
201712 5.767 109.017 7.284
201803 6.099 110.097 7.628
201806 -48.385 111.085 -59.976
201809 -3.326 111.135 -4.121
201812 60.147 112.430 73.663
201903 10.127 112.829 12.359
201906 6.683 114.730 8.021
201909 1.262 114.905 1.512
201912 9.873 115.486 11.772
202003 4.838 116.252 5.730
202006 -2.299 116.630 -2.714
202009 -5.036 116.397 -5.958
202012 7.676 117.318 9.009
202103 -0.527 117.840 -0.616
202106 2.082 118.184 2.426
202109 1.244 118.262 1.448
202112 -0.145 119.516 -0.167
202203 2.058 120.948 2.343
202206 12.377 123.322 13.820
202209 7.871 125.298 8.650
202212 -22.317 126.098 -24.370
202303 5.124 126.953 5.558
202306 4.740 127.663 5.112
202309 12.929 128.151 13.892
202312 -4.949 129.395 -5.266
202403 5.657 130.607 5.964
202406 2.808 130.792 2.956
202409 3.920 130.361 4.141
202412 -7.304 131.432 -7.652
202503 4.587 131.948 4.787
202506 1.429 133.241 1.477
202509 2.053 133.819 2.112
202512 -0.019 135.271 -0.019
202603 7.278 136.539 7.340
202606 4.352 137.695 4.352

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 Rp9.14 mean?
PT WEHA Transportasi Indonesia Tbk (ISX:WEHA) has a Cyclically Adjusted FCF per Share of Rp9.14 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 WEHA Transportasi Indonesia Tbk and its competitors.
Is PT WEHA Transportasi Indonesia Tbk's Cyclically Adjusted FCF per Share too high?
PT WEHA Transportasi Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp9.14. Overall, PT WEHA Transportasi Indonesia Tbk has a GF Score™ of 78/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT WEHA Transportasi Indonesia Tbk's Cyclically Adjusted FCF per Share compare to UNP and CSX?
PT WEHA Transportasi Indonesia Tbk's Cyclically Adjusted FCF per Share of Rp9.14 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 PT WEHA Transportasi Indonesia Tbk and its competitors. PT WEHA Transportasi Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp9.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT WEHA Transportasi Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT WEHA Transportasi Indonesia Tbk (ISX:WEHA) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp132.88, compared to a current price of Rp109.00 — trading 18% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp9.14. PT WEHA Transportasi Indonesia Tbk's overall GF Score™ is 78/100 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 WEHA Transportasi Indonesia Tbk (ISX:WEHA), the current Cyclically Adjusted FCF per Share is Rp9.14 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 WEHA Transportasi Indonesia Tbk (ISX:WEHA) Overvalued in 2026?

Based on GuruFocus' analysis, PT WEHA Transportasi Indonesia Tbk stock appears to be undervalued. The current stock price of Rp109.00 is trading 18% below its estimated GF Value™ of Rp132.88. GuruFocus considers PT WEHA Transportasi Indonesia Tbk to be Modestly Undervalued.

Key valuation signals for ISX:WEHA:

  • Cyclically Adjusted FCF per Share: Rp9.14
  • GF Value™: Rp132.88 vs. price of Rp109.00 (18% below fair value)
  • GF Score™: 78/100 with 3 warning signs

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


PT WEHA Transportasi Indonesia Tbk Business Description

Address Jalan Husein Sastranegara No. 111, RT.5/RW.8, Grha White Horse, Rawa Bokor, Benda, Kota Tangerang, Tangerang, IDN, 15125
PT WEHA Transportasi Indonesia Tbk is a transportation company operating in Indonesia. It offers land transportation services within the following market segments: Tourism Transportation using its White Horse Deluxe Coach (WHDC) brand; Executive shuttle services operating on routes from Jakarta, Bogor, Tangerang, Bekasi, Depok, and Cirebon to Bandung, as well as within the Yogyakarta region, Semarang, Jepara, Solo, Surabaya, and Malang under the Day Trans brand. Additionally, the company offers domestic sightseeing trips under the Explorer brand and provides small vehicle rentals under the White Horse Car Rental brand. Its reportable segments are: Inter-Cities Transportation Services, which generates the maximum revenue, Passenger Transport Services, and Others.
78GF Score

Get the complete analysis for ISX:WEHA

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

Rp109.00
Price
Rp132.88
GF Value