Vidinext AG (XTER:VXT) Cyclically Adjusted Revenue per Share: €0.54 (As of Dec. 2025)

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.

XTER:VXT Vidinext AG XTER:VXT
38 GF Score
Price €0.16
GF Value €0.30
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is Vidinext AG Cyclically Adjusted Revenue per Share?

Vidinext AG XTER:VXT 38 Cyclically Adjusted Revenue per Share is €0.54 as of Dec. 2025. GuruFocus rates XTER:VXT with a GF Score™ of 38/100 and a GF Value™ of €0.30 (Possible Value Trap). 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 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.

Vidinext AG's adjusted revenue per share data for the fiscal year that ended in Dec. 2025 was €0.164. 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 €0.54 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Vidinext AG's average Cyclically Adjusted Revenue Growth Rate was -5.00% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 0.60% 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 Vidinext AG was 1.70% per year. The lowest was -10.20% per year. And the median was -3.30% per year.

As of today (2026-07-15), Vidinext AG's current stock price is € 0.162. Vidinext AG's Cyclically Adjusted Revenue per Share for the fiscal year that ended in Dec. 2025 was €0.54. Vidinext AG's Cyclically Adjusted PS Ratio of today is 0.30.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Vidinext AG was 1.95. The lowest was 0.01. And the median was 0.59.


Vidinext AG  (XTER:VXT) 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.

Vidinext AG's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=0.162/0.54
=0.30

* 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 Vidinext AG was 1.95. The lowest was 0.01. And the median was 0.59.


Be Aware

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


Vidinext AG Cyclically Adjusted Revenue per Share Related Terms


Vidinext AG Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Vidinext AG'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.

Vidinext AG Cyclically Adjusted Revenue per Share Chart

Vidinext AG 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 0.41 0.07 0.25 0.22 0.54

Vidinext AG Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 0.25 0.00 0.22 0.00 0.54

XTER:VXT vs NFLX, DIS, WBD: Cyclically Adjusted Revenue per Share Comparison

For the Entertainment subindustry, Vidinext AG'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.


Vidinext AG Cyclically Adjusted PS Ratio vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Vidinext AG's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


XTER:VXT
38GF Score
Vidinext AG XTER:VXT
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Vidinext AG 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, Vidinext AG's adjusted Revenue per Share data for the fiscal year that ended in Dec. 2025 was:

Adj_RevenuePerShare=Revenue per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=0.164/107.2000*107.2000
=0.164

Current CPI (Dec. 2025) = 107.2000.

Vidinext AG Annual Data

Revenue per Share CPI Adj_RevenuePerShare
201612 0.188 99.380 0.203
201712 0.217 100.213 0.232
201812 0.225 100.906 0.239
201912 0.235 101.063 0.249
202012 0.179 100.241 0.191
202112 0.171 101.776 0.180
202212 0.157 104.666 0.161
202312 0.166 106.461 0.167
202412 0.162 107.128 0.162
202512 0.164 107.200 0.164

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 €0.54 mean?
Vidinext AG (XTER:VXT) has a Cyclically Adjusted Revenue per Share of €0.54 as of Dec. 2025. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Vidinext AG and its competitors.
Is Vidinext AG's Cyclically Adjusted Revenue per Share too high?
Vidinext AG's current Cyclically Adjusted Revenue per Share is €0.54. Overall, Vidinext AG has a GF Score™ of 38/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Vidinext AG's Cyclically Adjusted Revenue per Share compare to NFLX and DIS?
Vidinext AG's Cyclically Adjusted Revenue per Share of €0.54 can be compared against companies in the Media - Diversified 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 Media - Diversified company?
A good Cyclically Adjusted Revenue per Share depends on the Media - Diversified 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 Vidinext AG and its competitors. Vidinext AG's current Cyclically Adjusted Revenue per Share is €0.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Vidinext AG stock overvalued right now?
Based on GuruFocus' analysis, Vidinext AG (XTER:VXT) is currently considered Possible Value Trap. The stock's GF Value™ is €0.30, compared to a current price of €0.16 — trading 46% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is €0.54. Vidinext AG's overall GF Score™ is 38/100 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 Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For Vidinext AG (XTER:VXT), the current Cyclically Adjusted Revenue per Share is €0.54 as of Dec. 2025. 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 Vidinext AG (XTER:VXT) Overvalued in 2026?

Based on GuruFocus' analysis, Vidinext AG stock appears to be undervalued. The current stock price of €0.16 is trading 46% below its estimated GF Value™ of €0.30. GuruFocus considers Vidinext AG to be Possible Value Trap.

Key valuation signals for XTER:VXT:

  • Cyclically Adjusted Revenue per Share: €0.54
  • GF Value™: €0.30 vs. price of €0.16 (46% below fair value)
  • GF Score™: 38/100 with 4 warning signs

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


Vidinext AG Business Description

Other Exchanges VXT:Germany
Address Poststrasse 24, PO box 1546, Zug, CHE, 6300
Vidinext AG is operating as an active film license trading company that also operates various Telemedia channels in Germany and Austria. It owns and licenses erotic film rights, and provides films through strategic alliances on the Internet with sales partners. It also organizes pay and free TV channels and VoD services. The company has four reportable segments which are Pay and free TV, Internet and new media, Audiotex, and Other Income. The company generates the majority of its revenue from Pay and free TV.
38GF Score

Get the complete analysis for XTER:VXT

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

€0.16
Price
€0.30
GF Value