adidas AG (BUD:ADIDAS) Cyclically Adjusted Book per Share: Ft13,285.87 (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.

BUD:ADIDAS adidas AG BUD:ADIDAS
87 GF Score
Price Ft55,720.00
GF Value Ft79,605.16
Valuation Significantly Undervalued
View Full Analysis

What is adidas AG Cyclically Adjusted Book per Share?

adidas AG BUD:ADIDAS 87 Cyclically Adjusted Book per Share is Ft13,285.87 as of Jun. 2026. GuruFocus rates BUD:ADIDAS with a GF Score™ of 87/100 and a GF Value™ of Ft79,605.16 (Significantly Undervalued).

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 Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

adidas AG's adjusted book value per share for the three months ended in Jun. 2026 was Ft12,356.519. Add all the adjusted book value per share for the past 10 years together and divide the count will get our Cyclically Adjusted Book per Share, which is Ft13,285.87 for the trailing ten years ended in Jun. 2026.

During the past 12 months, adidas AG's average Cyclically Adjusted Book Growth Rate was 1.20% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 1.10% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 3.80% 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 Book Growth Rate using Cyclically Adjusted Book per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Book Growth Rate of adidas AG was 6.40% per year. The lowest was 1.10% per year. And the median was 5.05% per year.

As of today (2026-08-29), adidas AG's current stock price is Ft55720.00. adidas AG's Cyclically Adjusted Book per Share for the quarter that ended in Jun. 2026 was Ft13,285.87. adidas AG's Cyclically Adjusted PB Ratio of today is 4.19.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of adidas AG was 10.47. The lowest was 2.76. And the median was 6.64.


adidas AG  (BUD:ADIDAS) Cyclically Adjusted Book per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Book per Share may underestimate the company's equity. Cyclically Adjusted PB Ratio can seem to be too high even the actual PB Ratio is low.

For the Cyclically Adjusted PB Ratio, the book value of the past 10 years are inflation-adjusted and averaged. The result is used for P/B calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PB Ratio is also called CAPB 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 PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted book value per share of a company over the past 10 years.

adidas AG's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=55720.00/13285.87
=4.19

* 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 PB Ratio of adidas AG was 10.47. The lowest was 2.76. And the median was 6.64.


Be Aware

Cyclically Adjusted PB Ratio works better for cyclical companies. It gives you a better idea on the company's real book value.


adidas AG Cyclically Adjusted Book per Share Related Terms


adidas AG Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for adidas AG's Cyclically Adjusted Book 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.

adidas AG Cyclically Adjusted Book per Share Chart

adidas AG Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 13,978.24 15,557.60 14,231.31

adidas AG Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted Book 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 14,936.12 14,765.94 14,231.31 14,176.85 13,285.87

BUD:ADIDAS vs NKE, DECK, ONON: Cyclically Adjusted Book per Share Comparison

For the Footwear & Accessories subindustry, adidas AG's Cyclically Adjusted PB Ratio, along with its competitors' market caps and Cyclically Adjusted PB Ratio 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.


adidas AG Cyclically Adjusted PB Ratio vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, adidas AG's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where adidas AG's Cyclically Adjusted PB Ratio falls into.


BUD:ADIDAS
87GF Score
adidas AG BUD:ADIDAS
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

adidas AG Cyclically Adjusted Book 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 Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

What is Cyclically Adjusted Book per Share? How do we calculate Cyclically Adjusted Book per Share?

Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value 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 Book per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the book value per share from 2001 through 2010.

We adjusted the 2001 book value per share data with the total inflation from 2001 through 2010 to the equivalent book value in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's book value is $1 a share in 2001, then the 2001's equivalent book value in 2010 is $1.4 a share. If Wal-Mart's book value is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 book value in 2010 is $1.35. So on and so forth, you get the equivalent book value per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Book 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, adidas AG's adjusted Book Value per Share data for the three months ended in Jun. 2026 was:

Adj_Book= Book Value per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=12356.519/131.3638*131.3638
=12,356.519

Current CPI (Jun. 2026) = 131.3638.

adidas AG Quarterly Data

Book Value per Share CPI Adj_Book
201609 10,820.730 101.017 14,071.444
201612 10,681.553 101.217 13,862.995
201703 11,239.930 101.417 14,558.914
201706 10,733.541 102.117 13,807.679
201709 11,985.290 102.717 15,327.859
201712 11,038.906 102.617 14,131.296
201803 12,997.081 102.917 16,589.510
201806 11,060.212 104.017 13,967.979
201809 12,436.473 104.718 15,601.044
201812 11,483.043 104.217 14,474.130
201903 12,396.014 104.217 15,624.910
201906 11,916.383 105.718 14,807.197
201909 12,605.417 106.018 15,619.047
201912 12,147.280 105.818 15,079.844
202003 11,897.023 105.718 14,783.141
202006 11,340.247 106.618 13,972.319
202009 12,434.046 105.818 15,435.840
202012 12,689.109 105.518 15,797.266
202103 14,008.309 107.518 17,115.147
202106 13,836.335 108.486 16,754.207
202109 14,879.715 109.435 17,861.390
202112 13,942.640 110.384 16,592.681
202203 11,962.852 113.968 13,788.821
202206 11,012.822 115.760 12,497.246
202209 10,669.629 118.818 11,796.238
202212 9,335.614 119.345 10,275.778
202303 9,167.114 122.402 9,838.262
202306 9,162.879 123.140 9,774.782
202309 9,806.089 124.195 10,372.151
202312 8,818.491 123.773 9,359.323
202403 9,350.129 125.038 9,823.154
202406 9,481.912 125.882 9,894.861
202409 10,113.633 126.198 10,527.642
202412 10,124.141 127.041 10,468.617
202503 10,899.147 127.779 11,204.902
202506 10,581.523 128.412 10,824.777
202509 11,802.530 129.255 11,995.070
202512 11,933.982 129.361 12,118.784
202603 12,303.253 131.258 12,313.142
202606 12,356.519 131.364 12,356.519

Add all the adjusted book value per share together and divide the count will get our Cyclically Adjusted Book per Share.

What does a Cyclically Adjusted Book per Share of Ft13,285.87 mean?
adidas AG (BUD:ADIDAS) has a Cyclically Adjusted Book per Share of Ft13,285.87 as of Jun. 2026. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on adidas AG and its competitors.
Is adidas AG's Cyclically Adjusted Book per Share too high?
adidas AG's current Cyclically Adjusted Book per Share is Ft13,285.87. Overall, adidas AG has a GF Score™ of 87/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does adidas AG's Cyclically Adjusted Book per Share compare to NKE and DECK?
adidas AG's Cyclically Adjusted Book per Share of Ft13,285.87 can be compared against companies in the Manufacturing - Apparel & Accessories 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 Book per Share for a Manufacturing - Apparel & Accessories company?
A good Cyclically Adjusted Book per Share depends on the Manufacturing - Apparel & Accessories industry context. However, Cyclically Adjusted Book 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 Book per Share mean?
A high Cyclically Adjusted Book per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on adidas AG and its competitors. adidas AG's current Cyclically Adjusted Book per Share is Ft13,285.87. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is adidas AG stock overvalued right now?
Based on GuruFocus' analysis, adidas AG (BUD:ADIDAS) is currently considered Significantly Undervalued. The stock's GF Value™ is Ft79,605.16, compared to a current price of Ft55,720.00 — trading 30% below its estimated fair value. The current Cyclically Adjusted Book per Share is Ft13,285.87. adidas AG's overall GF Score™ is 87/100. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Book per Share calculated?
Cyclically Adjusted Book per Share is calculated from a company's financial statements. For adidas AG (BUD:ADIDAS), the current Cyclically Adjusted Book per Share is Ft13,285.87 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 adidas AG (BUD:ADIDAS) Overvalued in 2026?

Based on GuruFocus' analysis, adidas AG stock appears to be undervalued. The current stock price of Ft55,720.00 is trading 30% below its estimated GF Value™ of Ft79,605.16. GuruFocus considers adidas AG to be Significantly Undervalued.

Key valuation signals for BUD:ADIDAS:

  • Cyclically Adjusted Book per Share: Ft13,285.87
  • GF Value™: Ft79,605.16 vs. price of Ft55,720.00 (30% below fair value)
  • GF Score™: 87/100

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


adidas AG Business Description

Address Adi-Dassler-Strasse 1, Herzogenaurach, BY, DEU, 91074
Adidas designs, develops, produces, and markets athletic and leisure apparel, footwear, accessories, and sports equipment. Under its eponymous brand, it produces apparel for competitive athletics, casual activewear, and casual fashion. Adidas sells its products in more than 160 countries through about 2,000 owned retail stores, 15,000 Adidas-branded franchise stores (including about 8,000 in China), 150,000 wholesale doors, and an owned e-commerce site that is available in 67 countries. The company was founded in 1949 in Germany.
87GF Score

Get the complete analysis for BUD:ADIDAS

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

Ft55,720.00
Price
Ft79,605.16
GF Value