Tivoli AS (OCSE:TIV) Cyclically Adjusted Book per Share: kr182.38 (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.

OCSE:TIV Tivoli AS OCSE:TIV
75 GF Score
Price kr628.00
GF Value kr668.25
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Tivoli AS Cyclically Adjusted Book per Share?

Tivoli AS OCSE:TIV -0.63% 75 Cyclically Adjusted Book per Share is kr182.38 as of Jun. 2026. GuruFocus rates OCSE:TIV with a GF Score™ of 75/100 and a GF Value™ of kr668.25 (Fairly Valued). The stock has 3 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.

Tivoli AS's adjusted book value per share for the three months ended in Jun. 2026 was kr197.324. 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 kr182.38 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Tivoli AS's average Cyclically Adjusted Book Growth Rate was -100.00% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 4.40% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 6.70% 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 Tivoli AS was 12.00% per year. The lowest was 4.40% per year. And the median was 8.30% per year.

As of today (2026-08-18), Tivoli AS's current stock price is kr628.00. Tivoli AS's Cyclically Adjusted Book per Share for the quarter that ended in Jun. 2026 was kr182.38. Tivoli AS's Cyclically Adjusted PB Ratio of today is 3.44.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Tivoli AS was 7.53. The lowest was 3.33. And the median was 5.45.


Tivoli AS  (OCSE:TIV) 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.

Tivoli AS's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=628.00/182.38
=3.44

* 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 Tivoli AS was 7.53. The lowest was 3.33. And the median was 5.45.


Be Aware

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


Tivoli AS Cyclically Adjusted Book per Share Related Terms


Tivoli AS Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Tivoli AS'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.

Tivoli AS Cyclically Adjusted Book per Share Chart

Tivoli AS 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 139.17 155.40 160.62 168.45 176.97

Tivoli AS 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 173.42 175.99 176.97 179.09 182.38

OCSE:TIV vs AS, HAS, LTH: Cyclically Adjusted Book per Share Comparison

For the Leisure subindustry, Tivoli AS'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.


Tivoli AS Cyclically Adjusted PB Ratio vs Travel & Leisure Industry

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

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


OCSE:TIV
75GF Score
Tivoli AS OCSE:TIV
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tivoli AS 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, Tivoli AS'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)
=197.324/122.9700*122.9700
=197.324

Current CPI (Jun. 2026) = 122.9700.

Tivoli AS Quarterly Data

Book Value per Share CPI Adj_Book
201609 126.412 100.200 155.139
201612 137.415 100.300 168.474
201703 127.759 101.200 155.242
201706 128.109 101.200 155.668
201709 139.059 101.800 167.977
201712 148.102 101.300 179.784
201803 139.549 101.700 168.735
201806 139.584 102.300 167.787
201809 152.003 102.400 182.537
201812 160.994 102.100 193.902
201903 149.047 102.900 178.118
201906 147.980 102.900 176.843
201909 175.494 102.900 209.723
201912 183.628 102.900 219.443
202003 171.156 103.300 203.747
202006 164.177 103.200 195.628
202009 164.090 103.500 194.958
202012 157.932 103.400 187.823
202103 145.006 104.300 170.962
202106 143.397 105.000 167.938
202109 148.434 105.800 172.523
202112 153.332 106.600 176.878
202203 143.327 109.900 160.372
202206 151.915 113.600 164.445
202209 167.133 116.400 176.567
202212 172.888 115.900 183.434
202303 155.396 117.300 162.907
202306 159.577 116.400 168.584
202309 175.494 117.400 183.820
202312 183.505 116.700 193.364
202403 168.305 118.400 174.801
202406 172.083 118.500 178.574
202409 188.106 118.900 194.545
202412 200.612 118.900 207.479
202503 183.558 120.200 187.788
202506 184.905 120.700 188.383
202509 200.070 121.600 202.324
202512 216.967 121.200 220.136
202603 198.566 121.680 200.671
202606 197.324 122.970 197.324

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 kr182.38 mean?
Tivoli AS (OCSE:TIV) has a Cyclically Adjusted Book per Share of kr182.38 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 Tivoli AS and its competitors.
Is Tivoli AS's Cyclically Adjusted Book per Share too high?
Tivoli AS's current Cyclically Adjusted Book per Share is kr182.38. Overall, Tivoli AS has a GF Score™ of 75/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Tivoli AS's Cyclically Adjusted Book per Share compare to AS and HAS?
Tivoli AS's Cyclically Adjusted Book per Share of kr182.38 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 Tivoli AS and its competitors. Tivoli AS's current Cyclically Adjusted Book per Share is kr182.38. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tivoli AS stock overvalued right now?
Based on GuruFocus' analysis, Tivoli AS (OCSE:TIV) is currently considered Fairly Valued. The stock's GF Value™ is kr668.25, compared to a current price of kr628.00 — trading 6% below its estimated fair value. The current Cyclically Adjusted Book per Share is kr182.38. Tivoli AS's overall GF Score™ is 75/100 with 3 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 Tivoli AS (OCSE:TIV), the current Cyclically Adjusted Book per Share is kr182.38 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 Tivoli AS (OCSE:TIV) Overvalued in 2026?

Based on GuruFocus' analysis, Tivoli AS stock appears to be undervalued. The current stock price of kr628.00 is trading 6% below its estimated GF Value™ of kr668.25. GuruFocus considers Tivoli AS to be Fairly Valued.

Key valuation signals for OCSE:TIV:

  • Cyclically Adjusted Book per Share: kr182.38
  • GF Value™: kr668.25 vs. price of kr628.00 (6% below fair value)
  • GF Score™: 75/100 with 3 warning signs

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


Tivoli AS Business Description

Address Vesterbrogade 3, Copenhagen, DNK, 1630
Tivoli AS operates Tivoli amusement park, located in central Copenhagen. It provides services like rides, music, entertainment, food, and drink. Its amusement park includes a green park, a concert hall, a theatre, and a circus. The company operates in six business segments: Games, Food & Beverage, High-End, Enterprise Rental, Sales, and Culture. It generates the majority of its revenue from the Sales segment.
75GF Score

Get the complete analysis for OCSE:TIV

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

kr628.00
Price
kr668.25
GF Value