Actic Group ABOSTO:ATIC -1.12%48 WACC % is 4.78% as of Jul. 02, 2026, which is 8% below its 10-year median of 5.21. GuruFocus rates OSTO:ATIC with a GF Score™ of 48/100 and a GF Value™ of kr5.88 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 868 Travel & Leisure companies, Actic Group AB ranks better than 72.35% on this metric.
As of today (2026-07-02), Actic Group AB's weighted average cost of capital is 4.78%%. Actic Group AB's ROIC % is 7.75% (calculated using TTM income statement data).
Actic Group AB generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.
For a comprehensive WACC calculation, please access the WACC Calculator.
Actic Group AB (OSTO:ATIC) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Actic Group AB's weighted average cost of capital is 4.78%%. Actic Group AB's ROIC % is 7.75% (calculated using TTM income statement data).
Actic Group AB generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
Related Terms
Actic Group AB WACC % Historical Data
* Premium members only.
The historical data trend for Actic Group AB's WACC % 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.
For the Leisure subindustry, Actic Group AB's WACC %, along with its competitors' market caps and WACC % 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 WACC % vs Travel & Leisure Industry
For the Travel & Leisure industry and Consumer Cyclical sector, Actic Group AB's WACC % distribution charts can be found below:
* The bar in red indicates where Actic Group AB's WACC % falls into.
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Actic Group AB's market capitalization (E) is kr704.289 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2026, Actic Group AB's latest one-year quarterly average Book Value of Debt (D) is kr808.432 Mil.
a) weight of equity = E / (E + D) = 704.289 / (704.289 + 808.432) = 0.4656
b) weight of debt = D / (E + D) = 808.432 / (704.289 + 808.432) = 0.5344
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 2.7446%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Actic Group AB's beta is 0.3776.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 2.7446% + 0.3776 * 6% = 5.0102%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Mar. 2026, Actic Group AB's interest expense (positive number) was kr37.85 Mil. Its total Book Value of Debt (D) is kr808.432 Mil.
Cost of Debt = 37.85 / 808.432 = 4.6819%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = 1.783 / 83.569 = 2.13%.
Actic Group AB's Weighted Average Cost Of Capital (WACC) for Today is calculated as:
WACC
=
E / (E + D)
*
Cost of Equity
+
D / (E + D)
*
Cost of Debt
*
(1 - Tax Rate)
=
0.4656
*
5.0102%
+
0.5344
*
4.6819%
*
(1 - 2.13%)
=
4.78%
* 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 (OSTO:ATIC) has a WACC % of 4.78% as of Jul. 02, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Actic Group AB and its competitors. This is near median its historical median of 5.21. Over the past decade, Actic Group AB's WACC % has ranged from 3.08 to 7.02. According to the industry distribution chart, Actic Group AB ranks #240 out of 868 companies in the Travel & Leisure industry, placing it in the top 27.6%.
Is Actic Group AB's WACC % too high?
Actic Group AB's current WACC % of 4.78% is near median its 10-year median of 5.21. Over the past 10 years, this metric has ranged from a low of 3.08 to a high of 7.02. The Travel & Leisure industry median WACC % is 7.69. Actic Group AB's value of 4.78% is 37.8% below this industry median. Based on the distribution chart, Actic Group AB ranks #240 out of 868 companies in the Travel & Leisure industry, which is above the industry midpoint. Overall, Actic Group AB has a GF Score™ of 48/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Actic Group AB's WACC % compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, Actic Group AB ranks #240 out of 868 companies for WACC %. This puts Actic Group AB in the upper half of its industry. The industry median WACC % is 7.69. Actic Group AB's value of 4.78% is 37.8% below this benchmark. Historically, Actic Group AB's own WACC % has ranged from 3.08 to 7.02 over the past decade. While the company's 10-year median is 5.21 vs. the industry median of 7.69, Actic Group AB has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for a Travel & Leisure company?
The median WACC % among Travel & Leisure companies is 7.69, based on 868 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Actic Group AB's current WACC % of 4.78% is 37.8% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Actic Group AB and its competitors. For the Travel & Leisure industry, the median WACC % is 7.69 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Actic Group AB's current WACC % is 4.78%, which is near median its own 10-year median of 5.21. 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 (OSTO:ATIC) is currently considered Significantly Overvalued. The stock's GF Value™ is kr5.88, compared to a current price of kr30.95 — trading 426.4% above its estimated fair value. The current WACC % is 4.78%, which is near median its 10-year median of 5.21 and 37.8% below the Travel & Leisure industry median of 7.69. Actic Group AB's overall GF Score™ is 48/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Actic Group AB (OSTO:ATIC), the current WACC % is 4.78% as of Jul. 02, 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 (OSTO:ATIC) Overvalued in 2026?
Based on GuruFocus' analysis, Actic Group AB stock appears to be overvalued.
The current stock price of kr30.95 is trading 426.4% above its estimated GF Value™ of kr5.88.
GuruFocus considers Actic Group AB to be Significantly Overvalued.
Key valuation signals for OSTO:ATIC:
WACC %: 4.78% (near median its 10-year median of 5.21)
GF Value™: kr5.88 vs. price of kr30.95 (426.4% above fair value)
Industry Position: 37.8% below the Travel & Leisure median (#240 of 868)
No single metric tells the full story. See the OSTO:ATIC stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
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.
48GF Score
Get the complete analysis for OSTO:ATIC
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
OSTO:ATIC has been successfully added to your 
