Tivoli AS (OCSE:TIV) E10: kr11.16 (As of Mar. 2026)


OCSE:TIV Tivoli AS OCSE:TIV
79 GF Score
Price kr628.00
GF Value kr739.30
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Tivoli AS E10?

Tivoli AS OCSE:TIV +0.32% 79 E10 is kr11.16 as of Mar. 2026. GuruFocus rates OCSE:TIV with a GF Score™ of 79/100 and a GF Value™ of kr739.30 (Modestly Undervalued). The stock has 1 warning sign investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller P/E calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years.

Tivoli AS's adjusted earnings per share data for the three months ended in Mar. 2026 was kr-18.600. Add all the adjusted EPS for the past 10 years together and divide 10 will get our e10, which is kr11.16 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Tivoli AS's average E10 Growth Rate was 13.50% per year. During the past 3 years, the average E10 Growth Rate was 12.90% per year. During the past 5 years, the average E10 Growth Rate was 12.20% 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 E10 growth rate using E10 data.

During the past 13 years, the highest 3-Year average E10 Growth Rate of Tivoli AS was 15.10% per year. The lowest was -1.00% per year. And the median was 9.10% per year.

As of today (2026-06-28), Tivoli AS's current stock price is kr628.00. Tivoli AS's E10 for the quarter that ended in Mar. 2026 was kr11.16. Tivoli AS's Shiller PE Ratio of today is 56.27.

During the past 13 years, the highest Shiller PE Ratio of Tivoli AS was 212.58. The lowest was 51.02. And the median was 91.86.


Tivoli AS  (OCSE:TIV) E10 Explanation

If a company grows much fast than inflation, E10 may underestimate the company's earnings power. Shiller PE Ratio can seem to be too high even the actual P/E is low.

For the Shiller P/E, the earnings of the past 10 years are inflation-adjusted and averaged. The result is used for P/E calculation. Since it looks at the average over the last 10 years, the Shiller P/E is also called PE10.

The Shiller P/E was first used by professor Robert Shiller to measure the valuation of the overall market. The same calculation is applied here to individual companies.

Tivoli AS's Shiller P/E Ratio of today is calculated as

Shiller PE Ratio=Share Price/E10
=628.00/11.16
=56.27

* 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 Shiller P/E Ratio of Tivoli AS was 212.58. The lowest was 51.02. And the median was 91.86.


Be Aware

Shiller PE Ratio works better for cyclical companies. It gives you a better idea on the company's real earnings power.


Tivoli AS E10 Related Terms


Tivoli AS E10 Historical Data

* Premium members only.

The historical data trend for Tivoli AS's E10 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.

Tivoli AS E10 Chart

Tivoli AS Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
E10
Get a 7-Day Free Trial Premium Member Only Premium Member Only 6.83 8.20 9.01 10.41 11.80

Tivoli AS Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
E10 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 9.83 10.20 10.69 11.80 11.16

OCSE:TIV vs AS, HAS, LTH: E10 Comparison

For the Leisure subindustry, Tivoli AS's Shiller PE Ratio, along with its competitors' market caps and Shiller PE 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.


Tivoli AS Shiller PE Ratio vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Tivoli AS's Shiller PE Ratio distribution charts can be found below:

* The bar in red indicates where Tivoli AS's Shiller PE Ratio falls into.


OCSE:TIV
79GF Score
Tivoli AS OCSE:TIV
E10 is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tivoli AS E10 Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller P/E calculation. When we calculate the today's Shiller P/E ratio of a stock, we use today's price divided by E10.

What is E10? How do we calculate E10?

E10 is the average of the inflation adjusted earnings of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the E10 of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the earnings from 2001 through 2010.

We adjusted the earnings of 2001 earnings data with the total inflation from 2001 through 2010 to the equivalent earnings in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart earned $1 a share in 2001, then the 2001's equivalent earnings in 2010 is $1.4 a share. If Wal-Mart earns $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 earnings in 2010 is $1.35. So on and so forth, you get the equivalent earnings of past 10 years. Then you add them together and divided the sum by 10 to get E10.

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, Tivoli AS's adjusted earnings per share data for the three months ended in Mar. 2026 was:

Adj_EPS= Earnings per Share (Diluted) /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=-18.6/121.2000*121.2000
=-18.600

Current CPI (Mar. 2026) = 121.2000.

Tivoli AS Quarterly Data

per share eps CPI Adj_EPS
201606 3.200 100.600 3.855
201609 11.400 100.200 13.789
201612 8.600 100.300 10.392
201703 -10.200 101.200 -12.216
201706 3.200 101.200 3.832
201709 11.200 101.800 13.334
201712 9.499 101.300 11.365
201803 -9.000 101.700 -10.726
201806 4.000 102.300 4.739
201809 12.000 102.400 14.203
201812 9.500 102.100 11.277
201903 -10.400 102.900 -12.250
201906 4.600 102.900 5.418
201909 28.900 102.900 34.040
201912 6.175 102.900 7.273
202003 -12.100 103.300 -14.197
202006 -6.400 103.200 -7.516
202009 -0.157 103.500 -0.184
202012 -6.500 103.400 -7.619
202103 -14.400 104.300 -16.733
202106 -2.100 105.000 -2.424
202109 4.800 105.800 5.499
202112 4.500 106.600 5.116
202203 -13.277 109.900 -14.642
202206 5.700 113.600 6.081
202209 13.200 116.400 13.744
202212 5.700 115.900 5.961
202303 -17.200 117.300 -17.772
202306 7.000 116.400 7.289
202309 15.400 117.400 15.898
202312 9.900 116.700 10.282
202403 -15.300 118.400 -15.662
202406 7.300 118.500 7.466
202409 17.000 118.900 17.329
202412 12.600 118.900 12.844
202503 -17.300 120.200 -17.444
202506 6.900 120.700 6.929
202509 15.100 121.600 15.050
202512 16.566 121.200 16.566
202603 -18.600 121.200 -18.600

Add all the adjusted EPS together and divide 10 will get our e10.

Frequently Asked Questions Learn more about E10 →
What does a E10 of kr11.16 mean?
Tivoli AS (OCSE:TIV) has a E10 of kr11.16 as of Mar. 2026. E10 represents the company's inflation-adjusted earnings per share over a 10-year period. View historical data on Tivoli AS and its competitors.
Is Tivoli AS's E10 too high?
Tivoli AS's current E10 is kr11.16. Overall, Tivoli AS has a GF Score™ of 79/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Tivoli AS's E10 compare to AS and HAS?
Tivoli AS's E10 of kr11.16 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 E10 for a Travel & Leisure company?
A good E10 depends on the Travel & Leisure industry context. However, E10 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 E10 mean?
A high E10 can signal that a stock is expensive relative to its fundamentals. E10 represents the company's inflation-adjusted earnings per share over a 10-year period. View historical data on Tivoli AS and its competitors. Tivoli AS's current E10 is kr11.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tivoli AS stock overvalued right now?
Based on GuruFocus' analysis, Tivoli AS (OCSE:TIV) is currently considered Modestly Undervalued. The stock's GF Value™ is kr739.30, compared to a current price of kr628.00 — trading 15.1% below its estimated fair value. The current E10 is kr11.16. Tivoli AS's overall GF Score™ is 79/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is E10 calculated?
E10 is calculated from a company's financial statements. For Tivoli AS (OCSE:TIV), the current E10 is kr11.16 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 Tivoli AS (OCSE:TIV) Overvalued in 2026?

Based on GuruFocus' analysis, Tivoli AS stock appears to be undervalued. The current stock price of kr628.00 is trading 15.1% below its estimated GF Value™ of kr739.30. GuruFocus considers Tivoli AS to be Modestly Undervalued.

Key valuation signals for OCSE:TIV:

  • E10: kr11.16
  • GF Value™: kr739.30 vs. price of kr628.00 (15.1% below fair value)
  • GF Score™: 79/100 with 1 warning sign

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


Tivoli AS Business Description

Address Vesterbrogade 3, Copenhagen, DNK, 1630
Tivoli AS operates Tivoli amusement park, located in central Copenhagen. It provides services like rides, music, entertainment, food, and drink. Its amusement park includes a green park, a concert hall, a theatre, and a circus. The company operates in six business segments: Games, Food & Beverage, High-End, Enterprise Rental, Sales, and Culture. It generates the majority of its revenue from the Sales segment.
79GF Score

Get the complete analysis for OCSE:TIV

E10 is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

kr628.00
Price
kr739.30
GF Value