Vail Resorts (FRA:VAI) Cyclically Adjusted Book per Share: €30.65 (As of Apr. 2026)


FRA:VAI Vail Resorts Inc FRA:VAI
70 GF Score
Price €132.00
GF Value €148.44
Valuation Modestly Undervalued
! 8 Warning Signs
View Full Analysis

What is Vail Resorts Cyclically Adjusted Book per Share?

Vail Resorts FRA:VAI +2.33% 70 Cyclically Adjusted Book per Share is €30.65 as of Apr. 2026. GuruFocus rates FRA:VAI with a GF Score™ of 70/100 and a GF Value™ of €148.44 (Modestly Undervalued). The stock has 8 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 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.

Vail Resorts's adjusted book value per share for the three months ended in Apr. 2026 was €13.238. 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 €30.65 for the trailing ten years ended in Apr. 2026.

During the past 12 months, Vail Resorts's average Cyclically Adjusted Book Growth Rate was -2.10% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 0.90% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 4.80% per year. During the past 10 years, the average Cyclically Adjusted Book Growth Rate was 6.30% 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 Vail Resorts was 8.40% per year. The lowest was 0.90% per year. And the median was 4.60% per year.

As of today (2026-07-12), Vail Resorts's current stock price is €132.00. Vail Resorts's Cyclically Adjusted Book per Share for the quarter that ended in Apr. 2026 was €30.65. Vail Resorts's Cyclically Adjusted PB Ratio of today is 4.31.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Vail Resorts was 10.96. The lowest was 3.17. And the median was 6.87.


Vail Resorts  (FRA:VAI) 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.

Vail Resorts's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=132.00/30.65
=4.31

* 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 Vail Resorts was 10.96. The lowest was 3.17. And the median was 6.87.


Be Aware

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


Vail Resorts Cyclically Adjusted Book per Share Related Terms


Vail Resorts Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Vail Resorts'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.

Vail Resorts Cyclically Adjusted Book per Share Chart

Vail Resorts Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 28.17 36.22 34.90 36.21 34.00

Vail Resorts Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 34.15 34.00 32.05 30.44 30.65

FRA:VAI vs HGV, RRR, CZR: Cyclically Adjusted Book per Share Comparison

For the Resorts & Casinos subindustry, Vail Resorts'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.


Vail Resorts Cyclically Adjusted PB Ratio vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Vail Resorts's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


FRA:VAI
70GF Score
Vail Resorts Inc FRA:VAI
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Vail Resorts 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, Vail Resorts's adjusted Book Value per Share data for the three months ended in Apr. 2026 was:

Adj_Book= Book Value per Share /CPI of Apr. 2026 (Change)*Current CPI (Apr. 2026)
=13.238/333.0200*333.0200
=13.238

Current CPI (Apr. 2026) = 333.0200.

Vail Resorts Quarterly Data

Book Value per Share CPI Adj_Book
201607 21.876 240.628 30.276
201610 30.667 241.729 42.249
201701 34.745 242.839 47.648
201704 36.771 244.524 50.079
201707 33.986 244.786 46.236
201710 29.471 246.663 39.789
201801 33.328 247.867 44.778
201804 35.738 250.546 47.502
201807 33.572 252.006 44.365
201810 28.845 252.885 37.985
201901 31.844 251.712 42.130
201904 36.841 255.548 48.010
201907 33.181 256.571 43.068
201910 29.208 257.346 37.797
202001 31.855 257.971 41.122
202004 32.579 256.389 42.316
202007 28.479 259.101 36.604
202010 24.604 260.388 31.467
202101 29.765 261.582 37.894
202104 36.969 267.054 46.101
202107 33.371 273.003 40.707
202110 30.501 276.589 36.724
202201 34.100 281.148 40.391
202204 41.888 289.109 48.250
202207 39.349 296.276 44.229
202210 31.839 298.012 35.579
202301 33.655 299.170 37.463
202304 30.135 303.363 33.081
202307 23.789 305.691 25.916
202310 15.790 307.671 17.091
202401 20.066 308.417 21.667
202404 24.858 313.548 26.402
202407 17.462 314.540 18.488
202410 10.890 315.664 11.489
202501 13.731 317.671 14.394
202504 21.450 320.795 22.267
202507 10.138 323.048 10.451
202510 3.738 0.000
202601 7.208 325.252 7.380
202604 13.238 333.020 13.238

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 €30.65 mean?
Vail Resorts (FRA:VAI) has a Cyclically Adjusted Book per Share of €30.65 as of Apr. 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 Vail Resorts and its competitors.
Is Vail Resorts' Cyclically Adjusted Book per Share too high?
Vail Resorts' current Cyclically Adjusted Book per Share is €30.65. Overall, Vail Resorts has a GF Score™ of 70/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Vail Resorts' Cyclically Adjusted Book per Share compare to HGV and RRR?
Vail Resorts' Cyclically Adjusted Book per Share of €30.65 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted Book per Share depends on the Travel & Leisure 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 Vail Resorts and its competitors. Vail Resorts's current Cyclically Adjusted Book per Share is €30.65. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Vail Resorts stock overvalued right now?
Based on GuruFocus' analysis, Vail Resorts (FRA:VAI) is currently considered Modestly Undervalued. The stock's GF Value™ is €148.44, compared to a current price of €132.00 — trading 11.1% below its estimated fair value. The current Cyclically Adjusted Book per Share is €30.65. Vail Resorts' overall GF Score™ is 70/100 with 8 warning signs to review. 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 Vail Resorts (FRA:VAI), the current Cyclically Adjusted Book per Share is €30.65 as of Apr. 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 Vail Resorts (FRA:VAI) Overvalued in 2026?

Based on GuruFocus' analysis, Vail Resorts stock appears to be undervalued. The current stock price of €132.00 is trading 11.1% below its estimated GF Value™ of €148.44. GuruFocus considers Vail Resorts to be Modestly Undervalued.

Key valuation signals for FRA:VAI:

  • Cyclically Adjusted Book per Share: €30.65
  • GF Value™: €148.44 vs. price of €132.00 (11.1% below fair value)
  • GF Score™: 70/100 with 8 warning signs

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


Vail Resorts Business Description

Other Exchanges MTN:USAMTN:Mexico0LK3:UK
Address 390 Interlocken Crescent, Broomfield, CO, USA, 80021
Vail Resorts Inc Bhd is a resorts and casinos company that operates mountain resorts and ski areas. The company has three business segments that include Mountain, Lodging, and Real Estate. The Mountain segment operates numerous ski resort properties that offer a variety of winter and summer activities, such as skiing, snowboarding, snowshoeing, hiking, and mountain biking. The Lodging segment owns and operates hotels and condominiums. The Real Estate segment owns, develops, and leases real estate, typically near its other properties. The company generates the vast majority of its revenue within the United States.
70GF Score

Get the complete analysis for FRA:VAI

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

€132.00
Price
€148.44
GF Value