GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Packaging & Containers » Smurfit WestRock PLC (MEX:SW1 N) » Definitions » Cyclically Adjusted Book per Share

Smurfit WestRock (MEX:SW1 N) Cyclically Adjusted Book per Share : MXN412.51 (As of Mar. 2025)


View and export this data going back to 2021. Start your Free Trial

What is Smurfit WestRock Cyclically Adjusted Book per Share?

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.

Smurfit WestRock's adjusted book value per share for the three months ended in Mar. 2025 was MXN700.153. 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 MXN412.51 for the trailing ten years ended in Mar. 2025.

During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 9.90% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 8.40% 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 Smurfit WestRock was 9.90% per year. The lowest was 3.80% per year. And the median was 8.30% per year.

As of today (2025-05-23), Smurfit WestRock's current stock price is MXN1039.00. Smurfit WestRock's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2025 was MXN412.51. Smurfit WestRock's Cyclically Adjusted PB Ratio of today is 2.52.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Smurfit WestRock was 5.25. The lowest was 2.14. And the median was 3.13.


Smurfit WestRock Cyclically Adjusted Book per Share Historical Data

The historical data trend for Smurfit WestRock'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.

* Premium members only.

Smurfit WestRock Cyclically Adjusted Book per Share Chart

Smurfit WestRock Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - 332.57

Smurfit WestRock Quarterly Data
Sep17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 - - 274.48 332.57 412.51

Competitive Comparison of Smurfit WestRock's Cyclically Adjusted Book per Share

For the Packaging & Containers subindustry, Smurfit WestRock'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.


Smurfit WestRock's Cyclically Adjusted PB Ratio Distribution in the Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, Smurfit WestRock's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


;
;

Smurfit WestRock 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, Smurfit WestRock's adjusted Book Value per Share data for the three months ended in Mar. 2025 was:

Adj_Book= Book Value per Share /CPI of Mar. 2025 (Change)*Current CPI (Mar. 2025)
=700.153/123.4051*123.4051
=700.153

Current CPI (Mar. 2025) = 123.4051.

Smurfit WestRock Quarterly Data

Book Value per Share CPI Adj_Book
201209 159.192 100.075 196.304
201212 169.903 99.676 210.350
201303 155.698 100.374 191.424
201306 161.558 100.374 198.628
201309 173.451 100.274 213.462
201312 184.363 99.875 227.797
201403 167.679 100.573 205.745
201406 168.975 100.773 206.925
201409 170.701 100.474 209.661
201412 172.084 99.576 213.264
201503 138.701 99.975 171.207
201506 154.272 100.573 189.295
201509 165.687 100.274 203.907
201512 174.294 99.676 215.787
201603 178.406 99.676 220.878
201606 182.532 101.072 222.866
201609 201.193 100.274 247.604
201612 213.668 99.676 264.534
201703 212.508 100.374 261.269
201706 204.565 100.673 250.757
201709 218.449 100.474 268.307
201712 249.492 100.075 307.656
201806 237.616 101.072 290.122
201812 261.236 100.773 319.907
201906 263.221 102.168 317.935
201912 262.162 102.068 316.965
202006 331.779 101.769 402.314
202012 357.538 101.072 436.543
202106 364.976 103.364 435.740
202112 392.645 106.653 454.316
202206 405.669 112.779 443.891
202212 405.584 115.436 433.585
202306 383.349 119.662 395.341
202309 0.000 120.749 0.000
202312 401.482 120.749 410.315
202403 0.000 120.990 0.000
202406 415.736 122.318 419.429
202409 682.865 121.594 693.037
202412 695.666 122.439 701.155
202503 700.153 123.405 700.153

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


Smurfit WestRock  (MEX:SW1 N) 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.

Smurfit WestRock's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=1039.00/412.51
=2.52

* 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 Smurfit WestRock was 5.25. The lowest was 2.14. And the median was 3.13.


Be Aware

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


Smurfit WestRock Cyclically Adjusted Book per Share Related Terms

Thank you for viewing the detailed overview of Smurfit WestRock's Cyclically Adjusted Book per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Smurfit WestRock Business Description

Traded in Other Exchanges
Address
Beech Hill, Clonskeagh, Dublin 4, Dublin, IRL, D04 N2R2
Smurfit WestRock manufactures corrugated packaging and consumer packaging, such as folding cartons and paperboard. After the merger of Smurfit Kappa and WestRock in summer 2024, Smurfit WestRock became the largest producer of containerboard in the world, with substantial operations in North America, South America, and Europe.

Smurfit WestRock Headlines

No Headlines