PPAAY (Perusahaan Gas Negara (Persero) Tbk PT) Cyclically Adjusted FCF per Share: $0.95 (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.

PPAAY Perusahaan Gas Negara (Persero) Tbk PT PPAAY
78 GF Score
Price $3.90
GF Value $5.14
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Perusahaan Gas Negara (Persero) Tbk PT Cyclically Adjusted FCF per Share?

Perusahaan Gas Negara (Persero) Tbk PT PPAAY 78 Cyclically Adjusted FCF per Share is $0.95 as of Mar. 2026. GuruFocus rates PPAAY with a GF Score™ of 78/100 and a GF Value™ of $5.14 (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.

Perusahaan Gas Negara (Persero) Tbk PT's adjusted free cash flow per share for the three months ended in Mar. 2026 was $0.102. 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 $0.95 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Perusahaan Gas Negara (Persero) Tbk PT's average Cyclically Adjusted FCF Growth Rate was 22.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 14.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 6.90% 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 Perusahaan Gas Negara (Persero) Tbk PT was 14.90% per year. The lowest was -7.70% per year. And the median was -1.90% per year.

As of today (2026-07-20), Perusahaan Gas Negara (Persero) Tbk PT's current stock price is $3.90. Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was $0.95. Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted Price-to-FCF of today is 4.11.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Perusahaan Gas Negara (Persero) Tbk PT was 10.45. The lowest was 2.57. And the median was 6.43.


Perusahaan Gas Negara (Persero) Tbk PT  (OTCPK:PPAAY) 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.

Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3.90/0.95
=4.11

* 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 Perusahaan Gas Negara (Persero) Tbk PT was 10.45. The lowest was 2.57. And the median was 6.43.


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.


Perusahaan Gas Negara (Persero) Tbk PT Cyclically Adjusted FCF per Share Related Terms


Perusahaan Gas Negara (Persero) Tbk PT Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Perusahaan Gas Negara (Persero) Tbk PT'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.

Perusahaan Gas Negara (Persero) Tbk PT Cyclically Adjusted FCF per Share Chart

Perusahaan Gas Negara (Persero) Tbk PT 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 0.79 0.65 0.67 0.75 0.78

Perusahaan Gas Negara (Persero) Tbk PT 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 0.81 0.96 0.92 0.78 0.95

PPAAY vs ATO, NI, UGI: Cyclically Adjusted FCF per Share Comparison

For the Utilities - Regulated Gas subindustry, Perusahaan Gas Negara (Persero) Tbk PT'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.


Perusahaan Gas Negara (Persero) Tbk PT Cyclically Adjusted Price-to-FCF vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted Price-to-FCF falls into.


PPAAY
78GF Score
Perusahaan Gas Negara (Persero) Tbk PT PPAAY
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Perusahaan Gas Negara (Persero) Tbk PT 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, Perusahaan Gas Negara (Persero) Tbk PT'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)
=0.102/136.5387*136.5387
=0.102

Current CPI (Mar. 2026) = 136.5387.

Perusahaan Gas Negara (Persero) Tbk PT Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.074 103.212 -0.098
201609 0.161 104.142 0.211
201612 0.234 105.222 0.304
201703 0.428 106.476 0.549
201706 -0.063 107.722 -0.080
201709 0.313 108.020 0.396
201712 -0.009 109.017 -0.011
201803 0.264 110.097 0.327
201806 0.388 111.085 0.477
201809 0.301 111.135 0.370
201812 0.184 112.430 0.223
201903 0.372 112.829 0.450
201906 0.236 114.730 0.281
201909 0.718 114.905 0.853
201912 -0.135 115.486 -0.160
202003 0.306 116.252 0.359
202006 -0.162 116.630 -0.190
202009 0.419 116.397 0.492
202012 -0.287 117.318 -0.334
202103 0.148 117.840 0.171
202106 0.243 118.184 0.281
202109 0.107 118.262 0.124
202112 0.244 119.516 0.279
202203 0.313 120.948 0.353
202206 0.332 123.322 0.368
202209 0.548 125.298 0.597
202212 0.533 126.098 0.577
202303 0.445 126.953 0.479
202306 0.140 127.663 0.150
202309 0.239 128.151 0.255
202312 0.416 129.395 0.439
202403 0.436 130.607 0.456
202406 0.286 130.792 0.299
202409 0.267 130.361 0.280
202412 0.344 131.432 0.357
202503 0.407 131.948 0.421
202506 0.144 133.241 0.148
202509 0.075 133.819 0.077
202512 0.301 135.271 0.304
202603 0.102 136.539 0.102

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 $0.95 mean?
Perusahaan Gas Negara (Persero) Tbk PT (PPAAY) has a Cyclically Adjusted FCF per Share of $0.95 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 Perusahaan Gas Negara (Persero) Tbk PT and its competitors.
Is Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted FCF per Share too high?
Perusahaan Gas Negara (Persero) Tbk PT's current Cyclically Adjusted FCF per Share is $0.95. Overall, Perusahaan Gas Negara (Persero) Tbk PT has a GF Score™ of 78/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted FCF per Share compare to ATO and NI?
Perusahaan Gas Negara (Persero) Tbk PT's Cyclically Adjusted FCF per Share of $0.95 can be compared against companies in the Utilities - Regulated 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 Utilities - Regulated company?
A good Cyclically Adjusted FCF per Share depends on the Utilities - Regulated 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 Perusahaan Gas Negara (Persero) Tbk PT and its competitors. Perusahaan Gas Negara (Persero) Tbk PT's current Cyclically Adjusted FCF per Share is $0.95. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Perusahaan Gas Negara (Persero) Tbk PT stock overvalued right now?
Based on GuruFocus' analysis, Perusahaan Gas Negara (Persero) Tbk PT (PPAAY) is currently considered Modestly Undervalued. The stock's GF Value™ is $5.14, compared to a current price of $3.90 — trading 24.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is $0.95. Perusahaan Gas Negara (Persero) Tbk PT'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 Perusahaan Gas Negara (Persero) Tbk PT (PPAAY), the current Cyclically Adjusted FCF per Share is $0.95 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 Perusahaan Gas Negara (Persero) Tbk PT (PPAAY) Overvalued in 2026?

Based on GuruFocus' analysis, Perusahaan Gas Negara (Persero) Tbk PT stock appears to be undervalued. The current stock price of $3.90 is trading 24.1% below its estimated GF Value™ of $5.14. GuruFocus considers Perusahaan Gas Negara (Persero) Tbk PT to be Modestly Undervalued.

Key valuation signals for PPAAY:

  • Cyclically Adjusted FCF per Share: $0.95
  • GF Value™: $5.14 vs. price of $3.90 (24.1% below fair value)
  • GF Score™: 78/100 with 3 warning signs

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


Perusahaan Gas Negara (Persero) Tbk PT Business Description

Address Jalan KH. Zainul Arifin Number 20, Jakarta, IDN, 11140
Perusahaan Gas Negara (Persero) Tbk PT is an Indonesian natural gas company of which the Republic of Indonesia holds a majority stake. PGN is involved in the transmission and distribution of natural gas. The company's segments include Natural gas trading and transmission, Exploration and production of oil and gas, and Other operation.
78GF Score

Get the complete analysis for PPAAY

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

$3.90
Price
$5.14
GF Value