Dan Hotels (XTAE:DANH) Cyclically Adjusted Book per Share: ₪11.55 (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.

XTAE:DANH Dan Hotels Ltd XTAE:DANH
72 GF Score
Price ₪27.76
GF Value ₪23.75
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is Dan Hotels Cyclically Adjusted Book per Share?

Dan Hotels XTAE:DANH -3.51% 72 Cyclically Adjusted Book per Share is ₪11.55 as of Mar. 2026. GuruFocus rates XTAE:DANH with a GF Score™ of 72/100 and a GF Value™ of ₪23.75 (Modestly Overvalued). The stock has 4 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.

Dan Hotels's adjusted book value per share for the three months ended in Mar. 2026 was ₪10.487. 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 ₪11.55 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Dan Hotels's average Cyclically Adjusted Book Growth Rate was 0.70% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 1.40% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 3.30% 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 Dan Hotels was 5.10% per year. The lowest was 1.40% per year. And the median was 3.00% per year.

As of today (2026-08-04), Dan Hotels's current stock price is ₪27.76. Dan Hotels's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was ₪11.55. Dan Hotels's Cyclically Adjusted PB Ratio of today is 2.40.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Dan Hotels was 3.54. The lowest was 1.80. And the median was 2.34.


Dan Hotels  (XTAE:DANH) 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.

Dan Hotels's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=27.76/11.55
=2.40

* 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 Dan Hotels was 3.54. The lowest was 1.80. And the median was 2.34.


Be Aware

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


Dan Hotels Cyclically Adjusted Book per Share Related Terms


Dan Hotels Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Dan Hotels'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.

Dan Hotels Cyclically Adjusted Book per Share Chart

Dan Hotels 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 10.42 10.94 11.21 11.37 11.41

Dan Hotels 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 11.47 11.50 11.51 11.41 11.55

XTAE:DANH vs MAR, HLT, H: Cyclically Adjusted Book per Share Comparison

For the Lodging subindustry, Dan Hotels'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.


Dan Hotels Cyclically Adjusted PB Ratio vs Travel & Leisure Industry

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

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


XTAE:DANH
72GF Score
Dan Hotels Ltd XTAE:DANH
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Dan Hotels 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, Dan Hotels'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)
=10.487/330.2130*330.2130
=10.487

Current CPI (Mar. 2026) = 330.2130.

Dan Hotels Quarterly Data

Book Value per Share CPI Adj_Book
201606 10.045 241.018 13.762
201609 10.381 241.428 14.199
201612 10.419 241.432 14.250
201703 10.070 243.801 13.639
201706 8.917 244.955 12.021
201709 9.138 246.819 12.226
201712 9.104 246.524 12.195
201803 0.000 249.554 0.000
201806 0.000 251.989 0.000
201809 0.000 252.439 0.000
201812 9.357 251.233 12.299
201903 9.218 254.202 11.974
201906 9.708 256.143 12.515
201909 9.994 256.759 12.853
201912 9.900 256.974 12.722
202003 9.153 258.115 11.710
202006 8.895 257.797 11.394
202009 8.966 260.280 11.375
202012 8.769 260.474 11.117
202103 8.404 264.877 10.477
202106 8.346 271.696 10.144
202109 8.564 274.310 10.309
202112 8.943 278.802 10.592
202203 8.671 287.504 9.959
202206 9.048 296.311 10.083
202209 9.519 296.808 10.590
202212 9.634 296.797 10.719
202303 9.444 301.836 10.332
202306 10.031 305.109 10.856
202309 10.362 307.789 11.117
202312 10.568 306.746 11.376
202403 10.545 312.332 11.149
202406 10.762 314.175 11.311
202409 11.031 315.301 11.553
202412 11.165 315.605 11.682
202503 10.731 319.799 11.080
202506 10.704 322.561 10.958
202509 10.916 324.800 11.098
202512 11.031 324.054 11.241
202603 10.487 330.213 10.487

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 ₪11.55 mean?
Dan Hotels (XTAE:DANH) has a Cyclically Adjusted Book per Share of ₪11.55 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 Dan Hotels and its competitors.
Is Dan Hotels' Cyclically Adjusted Book per Share too high?
Dan Hotels' current Cyclically Adjusted Book per Share is ₪11.55. Overall, Dan Hotels has a GF Score™ of 72/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Dan Hotels' Cyclically Adjusted Book per Share compare to MAR and HLT?
Dan Hotels' Cyclically Adjusted Book per Share of ₪11.55 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 Dan Hotels and its competitors. Dan Hotels's current Cyclically Adjusted Book per Share is ₪11.55. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Dan Hotels stock overvalued right now?
Based on GuruFocus' analysis, Dan Hotels (XTAE:DANH) is currently considered Modestly Overvalued. The stock's GF Value™ is ₪23.75, compared to a current price of ₪27.76 — trading 16.9% above its estimated fair value. The current Cyclically Adjusted Book per Share is ₪11.55. Dan Hotels' overall GF Score™ is 72/100 with 4 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 Dan Hotels (XTAE:DANH), the current Cyclically Adjusted Book per Share is ₪11.55 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 Dan Hotels (XTAE:DANH) Overvalued in 2026?

Based on GuruFocus' analysis, Dan Hotels stock appears to be overvalued. The current stock price of ₪27.76 is trading 16.9% above its estimated GF Value™ of ₪23.75. GuruFocus considers Dan Hotels to be Modestly Overvalued.

Key valuation signals for XTAE:DANH:

  • Cyclically Adjusted Book per Share: ₪11.55
  • GF Value™: ₪23.75 vs. price of ₪27.76 (16.9% above fair value)
  • GF Score™: 72/100 with 4 warning signs

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


Dan Hotels Business Description

Address 111 Hayarkon Street, Tel Aviv, ISR, 63571
Dan Hotels Ltd owns and operates hotel chain in Israel. The company's collection includes approximately 14 hotels. It also owns and manages VIP Lounges at Ben Gurion Airport. In addition it provides catering services to the Israeli defense forces.
72GF Score

Get the complete analysis for XTAE:DANH

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

₪27.76
Price
₪23.75
GF Value