Co-operative Bank of Kenya (NAI:COOP) Cyclically Adjusted Book per Share: KES19.44 (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.

NAI:COOP Co-operative Bank of Kenya Ltd NAI:COOP
58 GF Score
Price KES36.90
GF Value KES18.24
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is Co-operative Bank of Kenya Cyclically Adjusted Book per Share?

Co-operative Bank of Kenya NAI:COOP +0.54% 58 Cyclically Adjusted Book per Share is KES19.44 as of Mar. 2026. GuruFocus rates NAI:COOP with a GF Score™ of 58/100 and a GF Value™ of KES18.24 (Significantly Overvalued). The stock has 5 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.

Co-operative Bank of Kenya's adjusted book value per share for the three months ended in Mar. 2026 was KES29.614. 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 KES19.44 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Co-operative Bank of Kenya's average Cyclically Adjusted Book Growth Rate was 12.90% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 11.80% 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 Co-operative Bank of Kenya was 12.90% per year. The lowest was 11.80% per year. And the median was 12.35% per year.

As of today (2026-08-12), Co-operative Bank of Kenya's current stock price is KES36.90. Co-operative Bank of Kenya's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was KES19.44. Co-operative Bank of Kenya's Cyclically Adjusted PB Ratio of today is 1.90.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Co-operative Bank of Kenya was 1.84. The lowest was 0.73. And the median was 0.95.


Co-operative Bank of Kenya  (NAI:COOP) 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.

Co-operative Bank of Kenya's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=36.90/19.44
=1.90

* 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 Co-operative Bank of Kenya was 1.84. The lowest was 0.73. And the median was 0.95.


Be Aware

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


Co-operative Bank of Kenya Cyclically Adjusted Book per Share Related Terms


Co-operative Bank of Kenya Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Co-operative Bank of Kenya'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.

Co-operative Bank of Kenya Cyclically Adjusted Book per Share Chart

Co-operative Bank of Kenya 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 11.54 13.37 14.79 16.61 18.67

Co-operative Bank of Kenya Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 17.22 17.76 18.30 18.67 19.44

Co-operative Bank of Kenya Cyclically Adjusted Book per Share Competitor Comparison

For the Banks - Regional subindustry, Co-operative Bank of Kenya'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.


Co-operative Bank of Kenya Cyclically Adjusted PB Ratio vs Banks Industry

For the Banks industry and Financial Services sector, Co-operative Bank of Kenya's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Co-operative Bank of Kenya's Cyclically Adjusted PB Ratio falls into.


NAI:COOP
58GF Score
Co-operative Bank of Kenya Ltd NAI:COOP
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Co-operative Bank of Kenya 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, Co-operative Bank of Kenya's adjusted Book Value per Share data for the three months ended in Mar. 2026 was:

Adj_Book= Book Value per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=29.614/330.2130*330.2130
=29.614

Current CPI (Mar. 2026) = 330.2130.

Co-operative Bank of Kenya Quarterly Data

Book Value per Share CPI Adj_Book
201606 9.875 241.018 13.530
201609 10.086 241.428 13.795
201612 10.365 241.432 14.176
201703 10.879 243.801 14.735
201706 10.990 244.955 14.815
201709 11.477 246.819 15.355
201712 11.775 246.524 15.772
201803 11.581 249.554 15.324
201806 11.593 251.989 15.192
201809 12.082 252.439 15.804
201812 11.829 251.233 15.548
201903 12.409 254.202 16.120
201906 12.102 256.143 15.602
201909 12.603 256.759 16.208
201912 13.446 256.974 17.278
202003 13.978 258.115 17.882
202006 13.655 257.797 17.491
202009 13.981 260.280 17.737
202012 15.391 260.474 19.512
202103 15.974 264.877 19.914
202106 15.786 271.696 19.186
202109 16.198 274.310 19.499
202112 17.013 278.802 20.150
202203 17.504 287.504 20.104
202206 16.486 296.311 18.372
202209 17.394 296.808 19.352
202212 18.498 296.797 20.581
202303 19.415 301.836 21.240
202306 18.669 305.109 20.205
202309 18.422 307.789 19.764
202312 19.292 306.746 20.768
202403 21.663 312.332 22.903
202406 21.595 314.175 22.697
202409 22.469 315.301 23.532
202412 24.719 315.605 25.863
202503 26.570 319.799 27.435
202506 26.644 322.561 27.276
202509 27.980 324.800 28.446
202512 28.145 324.054 28.680
202603 29.614 330.213 29.614

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 KES19.44 mean?
Co-operative Bank of Kenya (NAI:COOP) has a Cyclically Adjusted Book per Share of KES19.44 as of Mar. 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 Co-operative Bank of Kenya and its competitors.
Is Co-operative Bank of Kenya's Cyclically Adjusted Book per Share too high?
Co-operative Bank of Kenya's current Cyclically Adjusted Book per Share is KES19.44. Overall, Co-operative Bank of Kenya has a GF Score™ of 58/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Co-operative Bank of Kenya's Cyclically Adjusted Book per Share compare to competitors?
Co-operative Bank of Kenya's Cyclically Adjusted Book per Share of KES19.44 can be compared against companies in the Banks 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 Banks company?
A good Cyclically Adjusted Book per Share depends on the Banks 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 Co-operative Bank of Kenya and its competitors. Co-operative Bank of Kenya's current Cyclically Adjusted Book per Share is KES19.44. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Co-operative Bank of Kenya stock overvalued right now?
Based on GuruFocus' analysis, Co-operative Bank of Kenya (NAI:COOP) is currently considered Significantly Overvalued. The stock's GF Value™ is KES18.24, compared to a current price of KES36.90 — trading 102.3% above its estimated fair value. The current Cyclically Adjusted Book per Share is KES19.44. Co-operative Bank of Kenya's overall GF Score™ is 58/100 with 5 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 Co-operative Bank of Kenya (NAI:COOP), the current Cyclically Adjusted Book per Share is KES19.44 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 Co-operative Bank of Kenya (NAI:COOP) Overvalued in 2026?

Based on GuruFocus' analysis, Co-operative Bank of Kenya stock appears to be overvalued. The current stock price of KES36.90 is trading 102.3% above its estimated GF Value™ of KES18.24. GuruFocus considers Co-operative Bank of Kenya to be Significantly Overvalued.

Key valuation signals for NAI:COOP:

  • Cyclically Adjusted Book per Share: KES19.44
  • GF Value™: KES18.24 vs. price of KES36.90 (102.3% above fair value)
  • GF Score™: 58/100 with 5 warning signs

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


Co-operative Bank of Kenya Business Description

Address Haile Selassie Avenue, P.O. Box 48231, Co-operative Bank House, L.R. No. 209/4290 (IR No. 27596), Nairobi, KEN, 00100
Co-operative Bank of Kenya Ltd is engaged in corporate banking, retail banking, investment, and asset management services in Kenya. The Bank is organized into three main operating segments based on products and services as, Retail Banking, which includes loans, deposits, and other transactions and balances with retail customers; Wholesale Banking, which includes loans, deposits, and other transactions and balances with corporate and institutional customers; and Group Functions, which mainly comprises of support departments such as ICT, Finance and shared services among others. It generates the majority of its revenue from Retail Banking. The group's operations are within the two geographical segments of Kenya and South Sudan.
58GF Score

Get the complete analysis for NAI:COOP

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

KES36.90
Price
KES18.24
GF Value