Actic Group AB (LTS:0ROI) Cyclically Adjusted FCF per Share: kr9.41 (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.

LTS:0ROI Actic Group AB LTS:0ROI
46 GF Score
Price kr29.90
GF Value kr6.14
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Actic Group AB Cyclically Adjusted FCF per Share?

Actic Group AB LTS:0ROI 46 Cyclically Adjusted FCF per Share is kr9.41 as of Mar. 2026. GuruFocus rates LTS:0ROI with a GF Score™ of 46/100 and a GF Value™ of kr6.14 (Significantly Overvalued). The stock has 6 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 FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Actic Group AB's adjusted free cash flow per share for the three months ended in Mar. 2026 was kr1.827. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is kr9.41 for the trailing ten years ended in Mar. 2026.

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 FCF Growth Rate using Cyclically Adjusted FCF per Share data.

As of today (2026-07-21), Actic Group AB's current stock price is kr29.90. Actic Group AB's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was kr9.41. Actic Group AB's Cyclically Adjusted Price-to-FCF of today is 3.18.

During the past 12 years, the highest Cyclically Adjusted Price-to-FCF of Actic Group AB was 4.17. The lowest was 2.50. And the median was 3.24.


Actic Group AB  (LTS:0ROI) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF 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 Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Actic Group AB's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=29.90/9.41
=3.18

* 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 12 years, the highest Cyclically Adjusted Price-to-FCF of Actic Group AB was 4.17. The lowest was 2.50. And the median was 3.24.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Actic Group AB Cyclically Adjusted FCF per Share Related Terms


Actic Group AB Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Actic Group AB's Cyclically Adjusted FCF 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.

Actic Group AB Cyclically Adjusted FCF per Share Chart

Actic Group AB Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 9.24

Actic Group AB Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted FCF 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 0.00 9.30 9.45 9.24 9.41

LTS:0ROI vs AS, HAS, LTH: Cyclically Adjusted FCF per Share Comparison

For the Leisure subindustry, Actic Group AB's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF 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.


Actic Group AB Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Actic Group AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Actic Group AB's Cyclically Adjusted Price-to-FCF falls into.


LTS:0ROI
46GF Score
Actic Group AB LTS:0ROI
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Actic Group AB Cyclically Adjusted FCF 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 FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

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

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow 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 FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

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

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=1.827/133.5600*133.5600
=1.827

Current CPI (Mar. 2026) = 133.5600.

Actic Group AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 1.196 101.019 1.581
201609 2.405 101.138 3.176
201612 -13.932 102.022 -18.239
201703 17.976 102.022 23.533
201706 -0.461 102.752 -0.599
201709 1.596 103.279 2.064
201712 2.999 103.793 3.859
201803 3.780 103.962 4.856
201806 1.716 104.875 2.185
201809 3.166 105.679 4.001
201812 2.842 105.912 3.584
201903 1.723 105.886 2.173
201906 1.927 106.742 2.411
201909 1.405 107.214 1.750
201912 4.297 107.766 5.326
202003 3.765 106.563 4.719
202006 3.854 107.498 4.788
202009 2.855 107.635 3.543
202012 1.848 108.296 2.279
202103 1.359 108.360 1.675
202106 -0.395 108.928 -0.484
202109 1.420 110.338 1.719
202112 3.156 112.486 3.747
202203 3.325 114.825 3.868
202206 0.354 118.384 0.399
202209 1.025 122.296 1.119
202212 1.183 126.365 1.250
202303 1.031 127.042 1.084
202306 1.180 129.407 1.218
202309 1.431 130.224 1.468
202312 2.657 131.912 2.690
202403 1.879 132.205 1.898
202406 0.870 132.716 0.876
202409 1.467 132.304 1.481
202412 3.417 132.987 3.432
202503 2.111 132.825 2.123
202506 3.183 133.699 3.180
202509 0.551 133.480 0.551
202512 3.840 133.390 3.845
202603 1.827 133.560 1.827

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of kr9.41 mean?
Actic Group AB (LTS:0ROI) has a Cyclically Adjusted FCF per Share of kr9.41 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Actic Group AB and its competitors.
Is Actic Group AB's Cyclically Adjusted FCF per Share too high?
Actic Group AB's current Cyclically Adjusted FCF per Share is kr9.41. Overall, Actic Group AB has a GF Score™ of 46/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Actic Group AB's Cyclically Adjusted FCF per Share compare to AS and HAS?
Actic Group AB's Cyclically Adjusted FCF per Share of kr9.41 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 FCF per Share for a Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure industry context. However, Cyclically Adjusted FCF 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 FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Actic Group AB and its competitors. Actic Group AB's current Cyclically Adjusted FCF per Share is kr9.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Actic Group AB stock overvalued right now?
Based on GuruFocus' analysis, Actic Group AB (LTS:0ROI) is currently considered Significantly Overvalued. The stock's GF Value™ is kr6.14, compared to a current price of kr29.90 — trading 387% above its estimated fair value. The current Cyclically Adjusted FCF per Share is kr9.41. Actic Group AB's overall GF Score™ is 46/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Actic Group AB (LTS:0ROI), the current Cyclically Adjusted FCF per Share is kr9.41 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 Actic Group AB (LTS:0ROI) Overvalued in 2026?

Based on GuruFocus' analysis, Actic Group AB stock appears to be overvalued. The current stock price of kr29.90 is trading 387% above its estimated GF Value™ of kr6.14. GuruFocus considers Actic Group AB to be Significantly Overvalued.

Key valuation signals for LTS:0ROI:

  • Cyclically Adjusted FCF per Share: kr9.41
  • GF Value™: kr6.14 vs. price of kr29.90 (387% above fair value)
  • GF Score™: 46/100 with 6 warning signs

No single metric tells the full story. See the LTS:0ROI stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Actic Group AB Business Description

Other Exchanges ATIC:Sweden8XA:Germany
Address Smidesvagen 12, Solna, SWE, SE-171 41
Actic Group AB is a health and fitness club operator with a focus on Sweden, Norway and Germany, and presence in Finland and Austria. The company provides access to fitness clubs, personal trainers, group training and swimming. It also offers energy bars and drinks, training clothes, and other training products through online web shops.
46GF Score

Get the complete analysis for LTS:0ROI

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

kr29.90
Price
kr6.14
GF Value