PT Catur Sentosa Adiprana Tbk (ISX:CSAP) Intrinsic Value: Projected FCF: Rp255.69 (As of Jul. 15, 2026) — 12496% Above Median

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:CSAP PT Catur Sentosa Adiprana Tbk ISX:CSAP
69 GF Score
Price Rp284.00
GF Value Rp473.53
Valuation Significantly Undervalued
! 5 Warning Signs
View Full Analysis

What is PT Catur Sentosa Adiprana Tbk Intrinsic Value: Projected FCF?

PT Catur Sentosa Adiprana Tbk ISX:CSAP 69 Intrinsic Value: Projected FCF is Rp255.69 as of Jul. 15, 2026, which is 100% below its 10-year median of 2.03. GuruFocus rates ISX:CSAP with a GF Score™ of 69/100 and a GF Value™ of Rp473.53 (Significantly Undervalued). The stock has 5 warning signs investors should review. Among 128 Industrial Distribution companies, PT Catur Sentosa Adiprana Tbk ranks worse than 66.41% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-07-15), PT Catur Sentosa Adiprana Tbk's Intrinsic Value: Projected FCF is Rp255.69. The stock price of PT Catur Sentosa Adiprana Tbk is Rp284.00. Therefore, PT Catur Sentosa Adiprana Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

The historical rank and industry rank for PT Catur Sentosa Adiprana Tbk's Intrinsic Value: Projected FCF or its related term are showing as below:

ISX:CSAP' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.07   Med: 2.03   Max: 49.18
Current: 1.11

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Catur Sentosa Adiprana Tbk was 49.18. The lowest was 1.07. And the median was 2.03.

ISX:CSAP's Price-to-Projected-FCF is ranked worse than
66.41% of 128 companies
in the Industrial Distribution industry
Industry Median: 0.76 vs ISX:CSAP: 1.11

PT Catur Sentosa Adiprana Tbk  (ISX:CSAP) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

PT Catur Sentosa Adiprana Tbk's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=284.00/255.69257620017
=1.11

* 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.


PT Catur Sentosa Adiprana Tbk Intrinsic Value: Projected FCF Related Terms


PT Catur Sentosa Adiprana Tbk Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for PT Catur Sentosa Adiprana Tbk's Intrinsic Value: Projected FCF 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 Catur Sentosa Adiprana Tbk Intrinsic Value: Projected FCF Chart

PT Catur Sentosa Adiprana Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -346.29 -308.49 -224.06 -187.75 294.41

PT Catur Sentosa Adiprana Tbk Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Intrinsic Value: Projected FCF 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 -116.56 34.81 151.59 294.41 255.69

ISX:CSAP vs GWW, FAST, FERG: Intrinsic Value: Projected FCF Comparison

For the Industrial Distribution subindustry, PT Catur Sentosa Adiprana Tbk's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-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 Catur Sentosa Adiprana Tbk Price-to-Projected-FCF vs Industrial Distribution Industry

For the Industrial Distribution industry and Industrials sector, PT Catur Sentosa Adiprana Tbk's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where PT Catur Sentosa Adiprana Tbk's Price-to-Projected-FCF falls into.


ISX:CSAP
69GF Score
PT Catur Sentosa Adiprana Tbk ISX:CSAP
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Catur Sentosa Adiprana Tbk Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get PT Catur Sentosa Adiprana Tbk's Free Cash Flow(6 year avg) = Rp-146,811.27.

PT Catur Sentosa Adiprana Tbk's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-146811.26624+3563550.662*0.8)/5683.175
=255.69

* 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.

What does a Intrinsic Value: Projected FCF of Rp255.69 mean?
PT Catur Sentosa Adiprana Tbk (ISX:CSAP) has a Intrinsic Value: Projected FCF of Rp255.69 as of Jul. 15, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on PT Catur Sentosa Adiprana Tbk and its competitors. This is 12496% above median its historical median of 2.03. Over the past decade, PT Catur Sentosa Adiprana Tbk's Intrinsic Value: Projected FCF has ranged from 1.07 to 49.18. According to the industry distribution chart, PT Catur Sentosa Adiprana Tbk ranks #85 out of 128 companies in the Industrial Distribution industry, placing it in the top 66.4%.
Is PT Catur Sentosa Adiprana Tbk's Intrinsic Value: Projected FCF too high?
PT Catur Sentosa Adiprana Tbk's current Intrinsic Value: Projected FCF of Rp255.69 is 12496% above median its 10-year median of 2.03. Over the past 10 years, this metric has ranged from a low of 1.07 to a high of 49.18. Based on the distribution chart, PT Catur Sentosa Adiprana Tbk ranks #85 out of 128 companies in the Industrial Distribution industry, which is below the industry midpoint. Overall, PT Catur Sentosa Adiprana Tbk has a GF Score™ of 69/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Catur Sentosa Adiprana Tbk's Intrinsic Value: Projected FCF compare to GWW and FAST?
According to the Industrial Distribution industry distribution chart, PT Catur Sentosa Adiprana Tbk ranks #85 out of 128 companies for Intrinsic Value: Projected FCF. This places PT Catur Sentosa Adiprana Tbk in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.76. Historically, PT Catur Sentosa Adiprana Tbk's own Intrinsic Value: Projected FCF has ranged from 1.07 to 49.18 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Industrial Distribution company?
The median Intrinsic Value: Projected FCF among Industrial Distribution companies is 0.76, based on 128 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF 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 Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on PT Catur Sentosa Adiprana Tbk and its competitors. For the Industrial Distribution industry, the median Intrinsic Value: Projected FCF is 0.76 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Catur Sentosa Adiprana Tbk's current Intrinsic Value: Projected FCF is Rp255.69, which is 12496% above median its own 10-year median of 2.03. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Catur Sentosa Adiprana Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Catur Sentosa Adiprana Tbk (ISX:CSAP) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp473.53, compared to a current price of Rp284.00 — trading 40% below its estimated fair value. The current Intrinsic Value: Projected FCF is Rp255.69, which is 12496% above median its 10-year median of 2.03. PT Catur Sentosa Adiprana Tbk's overall GF Score™ is 69/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For PT Catur Sentosa Adiprana Tbk (ISX:CSAP), the current Intrinsic Value: Projected FCF is Rp255.69 as of Jul. 15, 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 Catur Sentosa Adiprana Tbk (ISX:CSAP) Overvalued in 2026?

Based on GuruFocus' analysis, PT Catur Sentosa Adiprana Tbk stock appears to be undervalued. The current stock price of Rp284.00 is trading 40% below its estimated GF Value™ of Rp473.53. GuruFocus considers PT Catur Sentosa Adiprana Tbk to be Significantly Undervalued.

Key valuation signals for ISX:CSAP:

  • Intrinsic Value: Projected FCF: Rp255.69 (12496% above median its 10-year median of 2.03)
  • GF Value™: Rp473.53 vs. price of Rp284.00 (40% below fair value)
  • GF Score™: 69/100 with 5 warning signs

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


PT Catur Sentosa Adiprana Tbk Business Description

Address Jalan Daan Mogot Raya No. 234, Jakarta Barat, IDN, 11510
PT Catur Sentosa Adiprana Tbk is an Indonesia-based holding company engaged in trading and retail of industrial goods, particularly building materials and consumer goods. It is involved in the trading of Building Material Distribution, Chemical Distribution, Consumer Goods Distribution, Building Materials & Home Improvement, and Modern Home Furnishings. The company's operating segments are Distribution and Retail. The majority of revenue is derived from the Distribution segment.
69GF Score

Get the complete analysis for ISX:CSAP

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp284.00
Price
Rp473.53
GF Value