adidas AG (XSWX:ADS) Cyclically Adjusted Book per Share: CHF33.80 (As of Mar. 2026)


XSWX:ADS adidas AG XSWX:ADS
86 GF Score
Price CHF162.00
GF Value CHF190.72
Valuation Modestly Undervalued
View Full Analysis

What is adidas AG Cyclically Adjusted Book per Share?

adidas AG XSWX:ADS +2.02% 86 Cyclically Adjusted Book per Share is CHF33.80 as of Mar. 2026. GuruFocus rates XSWX:ADS with a GF Score™ of 86/100 and a GF Value™ of CHF190.72 (Modestly Undervalued).

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.

adidas AG's adjusted book value per share for the three months ended in Mar. 2026 was CHF30.726. 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 CHF33.80 for the trailing ten years ended in Mar. 2026.

During the past 12 months, adidas AG's average Cyclically Adjusted Book Growth Rate was 1.40% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 1.10% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 3.80% 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 adidas AG was 6.40% per year. The lowest was 1.10% per year. And the median was 5.05% per year.

As of today (2026-06-27), adidas AG's current stock price is CHF162.00. adidas AG's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was CHF33.80. adidas AG's Cyclically Adjusted PB Ratio of today is 4.79.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of adidas AG was 10.47. The lowest was 2.76. And the median was 6.75.


adidas AG  (XSWX:ADS) 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.

adidas AG's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=162.00/33.80
=4.79

* 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 adidas AG was 10.47. The lowest was 2.76. And the median was 6.75.


Be Aware

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


adidas AG Cyclically Adjusted Book per Share Related Terms


adidas AG Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for adidas AG'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.

adidas AG Cyclically Adjusted Book per Share Chart

adidas AG 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 0.00

adidas AG 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 0.00 33.80

XSWX:ADS vs NKE, DECK, ONON: Cyclically Adjusted Book per Share Comparison

For the Footwear & Accessories subindustry, adidas AG'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.


adidas AG Cyclically Adjusted PB Ratio vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, adidas AG's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


XSWX:ADS
86GF Score
adidas AG XSWX:ADS
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

adidas AG 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, adidas AG'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)
=30.726/131.2583*131.2583
=30.726

Current CPI (Mar. 2026) = 131.2583.

adidas AG Quarterly Data

Book Value per Share CPI Adj_Book
201606 31.516 100.717 41.073
201609 33.404 101.017 43.404
201612 34.540 101.217 44.792
201703 35.707 101.417 46.214
201706 32.962 102.117 42.368
201709 36.593 102.717 46.761
201712 34.561 102.617 44.207
201803 39.084 102.917 49.847
201806 34.733 104.017 43.829
201809 38.199 104.718 47.881
201812 36.130 104.217 45.505
201903 39.341 104.217 49.549
201906 37.346 105.718 46.369
201909 39.610 106.018 49.040
201912 37.862 105.818 46.965
202003 36.202 105.718 44.948
202006 34.220 106.618 42.129
202009 36.085 105.818 44.761
202012 35.759 105.518 44.482
202103 41.316 107.518 50.439
202106 39.843 108.486 48.207
202109 43.556 109.435 52.242
202112 40.733 110.384 48.436
202203 35.268 113.968 40.619
202206 33.893 115.760 38.431
202209 32.941 118.818 36.390
202212 27.588 119.345 30.342
202303 26.912 122.402 28.859
202306 26.170 123.140 27.895
202309 27.983 124.195 29.575
202312 24.191 123.773 25.654
202403 26.355 125.038 27.666
202406 26.883 125.882 28.031
202409 27.179 126.198 28.269
202412 28.633 127.041 29.583
202503 30.549 127.779 31.381
202506 27.295 128.412 27.900
202509 29.805 129.255 30.267
202512 30.167 129.361 30.610
202603 30.726 131.258 30.726

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 CHF33.80 mean?
adidas AG (XSWX:ADS) has a Cyclically Adjusted Book per Share of CHF33.80 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 adidas AG and its competitors.
Is adidas AG's Cyclically Adjusted Book per Share too high?
adidas AG's current Cyclically Adjusted Book per Share is CHF33.80. Overall, adidas AG has a GF Score™ of 86/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does adidas AG's Cyclically Adjusted Book per Share compare to NKE and DECK?
adidas AG's Cyclically Adjusted Book per Share of CHF33.80 can be compared against companies in the Manufacturing - Apparel & Accessories 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 Manufacturing - Apparel & Accessories company?
A good Cyclically Adjusted Book per Share depends on the Manufacturing - Apparel & Accessories 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 adidas AG and its competitors. adidas AG's current Cyclically Adjusted Book per Share is CHF33.80. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is adidas AG stock overvalued right now?
Based on GuruFocus' analysis, adidas AG (XSWX:ADS) is currently considered Modestly Undervalued. The stock's GF Value™ is CHF190.72, compared to a current price of CHF162.00 — trading 15.1% below its estimated fair value. The current Cyclically Adjusted Book per Share is CHF33.80. adidas AG's overall GF Score™ is 86/100. 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 adidas AG (XSWX:ADS), the current Cyclically Adjusted Book per Share is CHF33.80 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 adidas AG (XSWX:ADS) Overvalued in 2026?

Based on GuruFocus' analysis, adidas AG stock appears to be undervalued. The current stock price of CHF162.00 is trading 15.1% below its estimated GF Value™ of CHF190.72. GuruFocus considers adidas AG to be Modestly Undervalued.

Key valuation signals for XSWX:ADS:

  • Cyclically Adjusted Book per Share: CHF33.80
  • GF Value™: CHF190.72 vs. price of CHF162.00 (15.1% below fair value)
  • GF Score™: 86/100

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


adidas AG Business Description

Address Adi-Dassler-Strasse 1, Herzogenaurach, BY, DEU, 91074
Adidas designs, develops, produces, and markets athletic and leisure apparel, footwear, accessories, and sports equipment. Under its eponymous brand, it produces apparel for competitive athletics, casual activewear, and casual fashion. Adidas sells its products in more than 160 countries through about 2,000 owned retail stores, 15,000 Adidas-branded franchise stores (including about 8,000 in China), 150,000 wholesale doors, and an owned e-commerce site that is available in 67 countries. The company was founded in 1949 in Germany.
86GF Score

Get the complete analysis for XSWX:ADS

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

CHF162.00
Price
CHF190.72
GF Value