ROYUF (Royal Unibrew AS) Cyclically Adjusted Revenue per Share: $30.75 (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.

ROYUF Royal Unibrew AS ROYUF
82 GF Score
Price $70.00
GF Value $81.18
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Royal Unibrew AS Cyclically Adjusted Revenue per Share?

Royal Unibrew AS ROYUF +8.54% 82 Cyclically Adjusted Revenue per Share is $30.75 as of Mar. 2026. GuruFocus rates ROYUF with a GF Score™ of 82/100 and a GF Value™ of $81.18 (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 Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

Royal Unibrew AS's adjusted revenue per share for the three months ended in Mar. 2026 was $10.482. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is $30.75 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Royal Unibrew AS's average Cyclically Adjusted Revenue Growth Rate was -4.40% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 5.00% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 9.90% 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 Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of Royal Unibrew AS was 13.00% per year. The lowest was 1.10% per year. And the median was 6.10% per year.

As of today (2026-08-02), Royal Unibrew AS's current stock price is $70.00. Royal Unibrew AS's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was $30.75. Royal Unibrew AS's Cyclically Adjusted PS Ratio of today is 2.28.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Royal Unibrew AS was 5.74. The lowest was 1.84. And the median was 2.97.


Royal Unibrew AS  (OTCPK:ROYUF) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS 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 PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=70.00/30.75
=2.28

* 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 PS Ratio of Royal Unibrew AS was 5.74. The lowest was 1.84. And the median was 2.97.


Be Aware

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


Royal Unibrew AS Cyclically Adjusted Revenue per Share Related Terms


Royal Unibrew AS Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Royal Unibrew AS's Cyclically Adjusted Revenue 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 Revenue per Share Chart

Royal Unibrew AS Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 22.76 25.07 30.41 33.61 27.48

Royal Unibrew 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 Revenue 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 31.68 32.37 31.99 27.48 30.75

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

For the Beverages - Brewers subindustry, Royal Unibrew AS's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS 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 PS Ratio vs Beverages - Alcoholic Industry

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

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


ROYUF
82GF Score
Royal Unibrew AS ROYUF
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Royal Unibrew AS Cyclically Adjusted Revenue 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 Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue 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 Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue 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 Revenue per Share data for the three months ended in Mar. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=10.482/121.6800*121.6800
=10.482

Current CPI (Mar. 2026) = 121.6800.

Royal Unibrew AS Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 5.148 100.600 6.227
201609 3.913 100.200 4.752
201612 3.846 100.300 4.666
201703 3.705 101.200 4.455
201706 5.333 101.200 6.412
201709 5.147 101.800 6.152
201712 4.681 101.300 5.623
201803 4.732 101.700 5.662
201806 6.400 102.300 7.612
201809 6.476 102.400 7.695
201812 5.049 102.100 6.017
201903 4.648 102.900 5.496
201906 6.901 102.900 8.160
201909 6.452 102.900 7.630
201912 5.215 102.900 6.167
202003 4.489 103.300 5.288
202006 6.063 103.200 7.149
202009 7.092 103.500 8.338
202012 5.568 103.400 6.552
202103 5.339 104.300 6.229
202106 7.685 105.000 8.906
202109 7.962 105.800 9.157
202112 7.633 106.600 8.713
202203 6.705 109.900 7.424
202206 9.216 113.600 9.872
202209 8.861 116.400 9.263
202212 8.086 115.900 8.489
202303 7.491 117.300 7.771
202306 10.517 116.400 10.994
202309 9.601 117.400 9.951
202312 10.104 116.700 10.535
202403 9.327 118.400 9.585
202406 12.110 118.500 12.435
202409 12.065 118.900 12.347
202412 10.165 118.900 10.403
202503 9.147 120.200 9.260
202506 13.723 120.700 13.834
202509 13.576 121.600 13.585
202512 12.000 121.200 12.048
202603 10.482 121.680 10.482

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of $30.75 mean?
Royal Unibrew AS (ROYUF) has a Cyclically Adjusted Revenue per Share of $30.75 as of Mar. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Royal Unibrew AS and its competitors.
Is Royal Unibrew AS's Cyclically Adjusted Revenue per Share too high?
Royal Unibrew AS's current Cyclically Adjusted Revenue per Share is $30.75. Overall, Royal Unibrew AS has a GF Score™ of 82/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Royal Unibrew AS's Cyclically Adjusted Revenue per Share compare to STZ and TAP?
Royal Unibrew AS's Cyclically Adjusted Revenue per Share of $30.75 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 Revenue per Share for a Beverages - Alcoholic company?
A good Cyclically Adjusted Revenue per Share depends on the Beverages - Alcoholic industry context. However, Cyclically Adjusted Revenue 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 Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Royal Unibrew AS and its competitors. Royal Unibrew AS's current Cyclically Adjusted Revenue per Share is $30.75. 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 $81.18, compared to a current price of $70.00 — trading 13.8% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is $30.75. Royal Unibrew AS's overall GF Score™ is 82/100 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 Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For Royal Unibrew AS (ROYUF), the current Cyclically Adjusted Revenue per Share is $30.75 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 Royal Unibrew AS (ROYUF) Overvalued in 2026?

Based on GuruFocus' analysis, Royal Unibrew AS stock appears to be undervalued. The current stock price of $70.00 is trading 13.8% below its estimated GF Value™ of $81.18. GuruFocus considers Royal Unibrew AS to be Modestly Undervalued.

Key valuation signals for ROYUF:

  • Cyclically Adjusted Revenue per Share: $30.75
  • GF Value™: $81.18 vs. price of $70.00 (13.8% below fair value)
  • GF Score™: 82/100 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.
82GF Score

Get the complete analysis for ROYUF

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

$70.00
Price
$81.18
GF Value