Shufersal (XTAE:SAE) Cyclically Adjusted Book per Share: ₪11.98 (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:SAE Shufersal Ltd XTAE:SAE
75 GF Score
Price ₪43.44
GF Value ₪31.98
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is Shufersal Cyclically Adjusted Book per Share?

Shufersal XTAE:SAE +0.07% 75 Cyclically Adjusted Book per Share is ₪11.98 as of Mar. 2026. GuruFocus rates XTAE:SAE with a GF Score™ of 75/100 and a GF Value™ of ₪31.98 (Significantly Overvalued). The stock has 7 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.

Shufersal's adjusted book value per share for the three months ended in Mar. 2026 was ₪14.561. 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 ₪11.98 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Shufersal's average Cyclically Adjusted Book Growth Rate was 10.60% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 9.60% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 10.70% 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 Shufersal was 11.30% per year. The lowest was 9.60% per year. And the median was 10.40% per year.

As of today (2026-08-05), Shufersal's current stock price is ₪43.44. Shufersal's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was ₪11.98. Shufersal's Cyclically Adjusted PB Ratio of today is 3.63.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Shufersal was 4.15. The lowest was 1.79. And the median was 3.43.


Shufersal  (XTAE:SAE) 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.

Shufersal's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=43.44/11.98
=3.63

* 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 Shufersal was 4.15. The lowest was 1.79. And the median was 3.43.


Be Aware

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


Shufersal Cyclically Adjusted Book per Share Related Terms


Shufersal Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Shufersal'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.

Shufersal Cyclically Adjusted Book per Share Chart

Shufersal 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 7.81 8.80 9.48 10.50 11.57

Shufersal 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 10.83 11.12 11.39 11.57 11.98

XTAE:SAE vs KR: Cyclically Adjusted Book per Share Comparison

For the Grocery Stores subindustry, Shufersal'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.


Shufersal Cyclically Adjusted PB Ratio vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, Shufersal's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


XTAE:SAE
75GF Score
Shufersal Ltd XTAE:SAE
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shufersal 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, Shufersal'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)
=14.561/330.2130*330.2130
=14.561

Current CPI (Mar. 2026) = 330.2130.

Shufersal Quarterly Data

Book Value per Share CPI Adj_Book
201606 5.249 241.018 7.192
201609 5.489 241.428 7.508
201612 5.945 241.432 8.131
201703 5.507 243.801 7.459
201706 6.901 244.955 9.303
201709 7.138 246.819 9.550
201712 7.654 246.524 10.252
201803 7.345 249.554 9.719
201806 7.671 251.989 10.052
201809 7.928 252.439 10.371
201812 8.213 251.233 10.795
201903 7.268 254.202 9.441
201906 7.399 256.143 9.539
201909 7.537 256.759 9.693
201912 8.041 256.974 10.333
202003 8.105 258.115 10.369
202006 8.395 257.797 10.753
202009 8.811 260.280 11.178
202012 9.386 260.474 11.899
202103 10.987 264.877 13.697
202106 11.330 271.696 13.770
202109 11.665 274.310 14.042
202112 12.140 278.802 14.379
202203 11.819 287.504 13.575
202206 12.121 296.311 13.508
202209 11.812 296.808 13.141
202212 11.801 296.797 13.130
202303 12.079 301.836 13.215
202306 12.346 305.109 13.362
202309 12.568 307.789 13.484
202312 13.058 306.746 14.057
202403 12.699 312.332 13.426
202406 13.325 314.175 14.005
202409 14.222 315.301 14.895
202412 14.771 315.605 15.455
202503 14.009 319.799 14.465
202506 14.723 322.561 15.072
202509 14.606 324.800 14.849
202512 15.391 324.054 15.684
202603 14.561 330.213 14.561

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 ₪11.98 mean?
Shufersal (XTAE:SAE) has a Cyclically Adjusted Book per Share of ₪11.98 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 Shufersal and its competitors.
Is Shufersal's Cyclically Adjusted Book per Share too high?
Shufersal's current Cyclically Adjusted Book per Share is ₪11.98. Overall, Shufersal has a GF Score™ of 75/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Shufersal's Cyclically Adjusted Book per Share compare to KR?
Shufersal's Cyclically Adjusted Book per Share of ₪11.98 can be compared against companies in the Retail - Defensive 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 Retail - Defensive company?
A good Cyclically Adjusted Book per Share depends on the Retail - Defensive 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 Shufersal and its competitors. Shufersal's current Cyclically Adjusted Book per Share is ₪11.98. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shufersal stock overvalued right now?
Based on GuruFocus' analysis, Shufersal (XTAE:SAE) is currently considered Significantly Overvalued. The stock's GF Value™ is ₪31.98, compared to a current price of ₪43.44 — trading 35.8% above its estimated fair value. The current Cyclically Adjusted Book per Share is ₪11.98. Shufersal's overall GF Score™ is 75/100 with 7 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 Shufersal (XTAE:SAE), the current Cyclically Adjusted Book per Share is ₪11.98 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 Shufersal (XTAE:SAE) Overvalued in 2026?

Based on GuruFocus' analysis, Shufersal stock appears to be overvalued. The current stock price of ₪43.44 is trading 35.8% above its estimated GF Value™ of ₪31.98. GuruFocus considers Shufersal to be Significantly Overvalued.

Key valuation signals for XTAE:SAE:

  • Cyclically Adjusted Book per Share: ₪11.98
  • GF Value™: ₪31.98 vs. price of ₪43.44 (35.8% above fair value)
  • GF Score™: 75/100 with 7 warning signs

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


Shufersal Business Description

Address 30 Benjamin Shmotkin Street, Rishon LeZion, ISR
Shufersal Ltd is a supermarket chain operator. The company is based in Israel and generates all revenue domestically. Shufersal has three operating segments: retail segment, real estate segment, and Be segment. The retail segment, which contributes the largest portion of revenue, operates neighborhood and regional food stores, a group of organic food stores, and engages in the marketing, manufacture, and sale of both frozen and fresh baked products. The real estate segment includes leasing of various commercial and other properties. The Be segment includes operation of drug stores that mainly sell cosmetics, convenience, and toiletry products. A vast majority of the company's revenue is generated by the retail segment.
75GF Score

Get the complete analysis for XTAE:SAE

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

₪43.44
Price
₪31.98
GF Value