ROYUF (Royal Unibrew AS) Cyclically Adjusted Book per Share: $13.97 (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.

ROYUF Royal Unibrew AS ROYUF
92 GF Score
Price $68.10
GF Value $92.31
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Royal Unibrew AS Cyclically Adjusted Book per Share?

Royal Unibrew AS ROYUF -2.71% 92 Cyclically Adjusted Book per Share is $13.97 as of Jun. 2026. GuruFocus rates ROYUF with a GF Score™ of 92/100 and a GF Value™ of $92.31 (Modestly Undervalued). 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.

Royal Unibrew AS's adjusted book value per share for the three months ended in Jun. 2026 was $20.009. 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 $13.97 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Royal Unibrew AS's average Cyclically Adjusted Book Growth Rate was 10.30% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 7.80% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 11.40% 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 Royal Unibrew AS was 13.60% per year. The lowest was 7.10% per year. And the median was 8.60% per year.

As of today (2026-08-25), Royal Unibrew AS's current stock price is $68.10. Royal Unibrew AS's Cyclically Adjusted Book per Share for the quarter that ended in Jun. 2026 was $13.97. Royal Unibrew AS's Cyclically Adjusted PB Ratio of today is 4.87.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Royal Unibrew AS was 15.15. The lowest was 4.47. And the median was 8.45.


Royal Unibrew AS  (OTCPK:ROYUF) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=68.10/13.97
=4.87

* 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 Royal Unibrew AS was 15.15. The lowest was 4.47. And the median was 8.45.


Be Aware

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


Royal Unibrew AS Cyclically Adjusted Book per Share Related Terms


Royal Unibrew AS Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Royal Unibrew 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.

Royal Unibrew AS Cyclically Adjusted Book per Share Chart

Royal Unibrew 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 8.58 9.50 11.66 12.93 11.26

Royal Unibrew 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 12.37 13.12 11.26 12.65 13.97

ROYUF vs STZ, TAP: Cyclically Adjusted Book per Share Comparison

For the Beverages - Brewers subindustry, Royal Unibrew 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.


Royal Unibrew AS Cyclically Adjusted PB Ratio vs Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Royal Unibrew AS's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


ROYUF
92GF Score
Royal Unibrew AS ROYUF
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Royal Unibrew 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, Royal Unibrew 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)
=20.009/122.9700*122.9700
=20.009

Current CPI (Jun. 2026) = 122.9700.

Royal Unibrew AS Quarterly Data

Book Value per Share CPI Adj_Book
201609 8.307 100.200 10.195
201612 7.864 100.300 9.641
201703 8.046 101.200 9.777
201706 7.661 101.200 9.309
201709 8.686 101.800 10.492
201712 8.741 101.300 10.611
201803 9.104 101.700 11.008
201806 7.947 102.300 9.553
201809 8.623 102.400 10.355
201812 8.828 102.100 10.633
201903 9.067 102.900 10.835
201906 8.097 102.900 9.676
201909 8.765 102.900 10.475
201912 9.355 102.900 11.180
202003 9.537 103.300 11.353
202006 10.829 103.200 12.904
202009 10.854 103.500 12.896
202012 11.109 103.400 13.212
202103 10.878 104.300 12.825
202106 9.658 105.000 11.311
202109 10.750 105.800 12.495
202112 10.560 106.600 12.182
202203 10.641 109.900 11.906
202206 13.092 113.600 14.172
202209 13.187 116.400 13.931
202212 14.801 115.900 15.704
202303 15.021 117.300 15.747
202306 14.149 116.400 14.948
202309 15.831 117.400 16.582
202312 16.802 116.700 17.705
202403 16.918 118.400 17.571
202406 18.193 118.500 18.879
202409 18.354 118.900 18.982
202412 17.975 118.900 18.590
202503 19.034 120.200 19.473
202506 18.991 120.700 19.348
202509 20.816 121.600 21.051
202512 21.479 121.200 21.793
202603 21.899 121.680 22.131
202606 20.009 122.970 20.009

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 $13.97 mean?
Royal Unibrew AS (ROYUF) has a Cyclically Adjusted Book per Share of $13.97 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 Royal Unibrew AS and its competitors.
Is Royal Unibrew AS's Cyclically Adjusted Book per Share too high?
Royal Unibrew AS's current Cyclically Adjusted Book per Share is $13.97. Overall, Royal Unibrew AS has a GF Score™ of 92/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Royal Unibrew AS's Cyclically Adjusted Book per Share compare to STZ and TAP?
Royal Unibrew AS's Cyclically Adjusted Book per Share of $13.97 can be compared against companies in the Beverages - Alcoholic 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 Beverages - Alcoholic company?
A good Cyclically Adjusted Book per Share depends on the Beverages - Alcoholic 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 Royal Unibrew AS and its competitors. Royal Unibrew AS's current Cyclically Adjusted Book per Share is $13.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Royal Unibrew AS stock overvalued right now?
Based on GuruFocus' analysis, Royal Unibrew AS (ROYUF) is currently considered Modestly Undervalued. The stock's GF Value™ is $92.31, compared to a current price of $68.10 — trading 26.2% below its estimated fair value. The current Cyclically Adjusted Book per Share is $13.97. Royal Unibrew AS's overall GF Score™ is 92/100 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 Royal Unibrew AS (ROYUF), the current Cyclically Adjusted Book per Share is $13.97 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 Royal Unibrew AS (ROYUF) Overvalued in 2026?

Based on GuruFocus' analysis, Royal Unibrew AS stock appears to be undervalued. The current stock price of $68.10 is trading 26.2% below its estimated GF Value™ of $92.31. GuruFocus considers Royal Unibrew AS to be Modestly Undervalued.

Key valuation signals for ROYUF:

  • Cyclically Adjusted Book per Share: $13.97
  • GF Value™: $92.31 vs. price of $68.10 (26.2% below fair value)
  • GF Score™: 92/100 with 5 warning signs

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


Royal Unibrew AS Business Description

Address Faxe Alle 1, Faxe, DNK, DK-4640
Royal Unibrew AS manufactures and sells beverages, including beer, malt beverages, cider, soft drinks, juice, and water. The company produces and distributes its own brands and partner brands, with its largest licensing agreements with PepsiCo and Heineken. Royal Unibrew was founded in 1989 and listed on the Copenhagen stock exchange in 1998.In 2024, Royal Unibrew took over PepsiCo's beverage business in Luxembourg and Belgium. In 2025, Royal Unibrew finalized its acquisition of Pernod Ricard's portfolio of Nordic brands, including spirits, liqueurs, and wines.
92GF Score

Get the complete analysis for ROYUF

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

$68.10
Price
$92.31
GF Value