Tallinnadam AS (OTSE:TSM1T) Cyclically Adjusted Book per Share: €1.66 (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.

OTSE:TSM1T Tallinna Sadam AS OTSE:TSM1T
81 GF Score
Price €1.26
GF Value €1.20
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Tallinnadam AS Cyclically Adjusted Book per Share?

Tallinnadam AS OTSE:TSM1T -0.16% 81 Cyclically Adjusted Book per Share is €1.66 as of Mar. 2026. GuruFocus rates OTSE:TSM1T with a GF Score™ of 81/100 and a GF Value™ of €1.20 (Fairly Valued). 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.

Tallinnadam AS's adjusted book value per share for the three months ended in Mar. 2026 was €1.466. 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 €1.66 for the trailing ten years ended in Mar. 2026.

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.

As of today (2026-07-25), Tallinnadam AS's current stock price is €1.256. Tallinnadam AS's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was €1.66. Tallinnadam AS's Cyclically Adjusted PB Ratio of today is 0.76.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Tallinnadam AS was 0.90. The lowest was 0.75. And the median was 0.84.


Tallinnadam AS  (OTSE:TSM1T) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=1.256/1.66
=0.76

* 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 Tallinnadam AS was 0.90. The lowest was 0.75. And the median was 0.84.


Be Aware

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


Tallinnadam AS Cyclically Adjusted Book per Share Related Terms


Tallinnadam AS Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Tallinnadam 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.

Tallinnadam AS Cyclically Adjusted Book per Share Chart

Tallinnadam 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 0.00 0.00 0.00 0.00 1.64

Tallinnadam AS 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 0.00 0.00 0.00 1.64 1.66

OTSE:TSM1T vs KEX: Cyclically Adjusted Book per Share Comparison

For the Marine Shipping subindustry, Tallinnadam 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.


Tallinnadam AS Cyclically Adjusted PB Ratio vs Transportation Industry

For the Transportation industry and Industrials sector, Tallinnadam AS's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


OTSE:TSM1T
81GF Score
Tallinna Sadam AS OTSE:TSM1T
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tallinnadam 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, Tallinnadam AS'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)
=1.466/330.2130*330.2130
=1.466

Current CPI (Mar. 2026) = 330.2130.

Tallinnadam AS Quarterly Data

Book Value per Share CPI Adj_Book
201412 1.304 234.812 1.834
201512 1.303 236.525 1.819
201612 1.319 241.432 1.804
201703 0.000 243.801 0.000
201706 0.000 244.955 0.000
201709 0.000 246.819 0.000
201712 1.239 246.524 1.660
201803 1.284 249.554 1.699
201806 1.296 251.989 1.698
201809 1.365 252.439 1.786
201812 1.398 251.233 1.837
201903 1.440 254.202 1.871
201906 1.333 256.143 1.718
201909 1.401 256.759 1.802
201912 1.434 256.974 1.843
202003 1.472 258.115 1.883
202006 1.354 257.797 1.734
202009 1.406 260.280 1.784
202012 1.427 260.474 1.809
202103 1.454 264.877 1.813
202106 1.383 271.696 1.681
202109 1.423 274.310 1.713
202112 1.448 278.802 1.715
202203 1.476 287.504 1.695
202206 1.398 296.311 1.558
202209 1.442 296.808 1.604
202212 1.449 296.797 1.612
202303 1.470 301.836 1.608
202306 1.402 305.109 1.517
202309 1.425 307.789 1.529
202312 1.436 306.746 1.546
202403 1.456 312.332 1.539
202406 1.398 314.175 1.469
202409 1.420 315.301 1.487
202412 1.436 315.605 1.502
202503 1.462 319.799 1.510
202506 1.402 322.561 1.435
202509 1.435 324.800 1.459
202512 1.448 324.054 1.476
202603 1.466 330.213 1.466

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 €1.66 mean?
Tallinnadam AS (OTSE:TSM1T) has a Cyclically Adjusted Book per Share of €1.66 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 Tallinnadam AS and its competitors.
Is Tallinnadam AS's Cyclically Adjusted Book per Share too high?
Tallinnadam AS's current Cyclically Adjusted Book per Share is €1.66. Overall, Tallinnadam AS has a GF Score™ of 81/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Tallinnadam AS's Cyclically Adjusted Book per Share compare to KEX?
Tallinnadam AS's Cyclically Adjusted Book per Share of €1.66 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted Book per Share depends on the Transportation 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 Tallinnadam AS and its competitors. Tallinnadam AS's current Cyclically Adjusted Book per Share is €1.66. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tallinnadam AS stock overvalued right now?
Based on GuruFocus' analysis, Tallinnadam AS (OTSE:TSM1T) is currently considered Fairly Valued. The stock's GF Value™ is €1.20, compared to a current price of €1.26 — trading 4.7% above its estimated fair value. The current Cyclically Adjusted Book per Share is €1.66. Tallinnadam AS's overall GF Score™ is 81/100 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 Tallinnadam AS (OTSE:TSM1T), the current Cyclically Adjusted Book per Share is €1.66 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 Tallinnadam AS (OTSE:TSM1T) Overvalued in 2026?

Based on GuruFocus' analysis, Tallinnadam AS stock appears to be overvalued. The current stock price of €1.26 is trading 4.7% above its estimated GF Value™ of €1.20. GuruFocus considers Tallinnadam AS to be Fairly Valued.

Key valuation signals for OTSE:TSM1T:

  • Cyclically Adjusted Book per Share: €1.66
  • GF Value™: €1.20 vs. price of €1.26 (4.7% above fair value)
  • GF Score™: 81/100 with 5 warning signs

No single metric tells the full story. See the OTSE:TSM1T stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tallinnadam AS Business Description

Other Exchanges K9B:Germany
Address Sadama 25, Tallinn, EST, 15051
Tallinna Sadam AS is the owner and operator of the Port of Tallinn. It owns two passenger harbours and two cargo harbours. Through its subsidiary, the company also operates ferries and provides passenger transport services between Estonia's mainland and Saaremaa and Hiiumaa islands. The group's reportable segments are Passenger harbours, Cargo harbours, Ferry and Others. Maximum revenue is derived from the Passenger harbours segment, which represents revenue generated by passenger harbours consisting mainly of vessel dues collected from ferries and cruise ships, and passenger fees charged for using services provided by the harbours. Geographically, the group earns a majority of its revenue in Estonia.
81GF Score

Get the complete analysis for OTSE:TSM1T

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

€1.26
Price
€1.20
GF Value