Actic Group AB
STO:ATIC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (12), the stock would be worth kr36.02 (6% upside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 11.3 | kr33.85 |
0%
|
| 3-Year Average | 12 | kr36.02 |
+6%
|
| 5-Year Average | 10.3 | kr31.09 |
-8%
|
| Industry Average | 0.8 | kr2.28 |
-93%
|
| Country Average | 17.8 | kr53.56 |
+58%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
kr1.2B
|
/ |
Jan 2026
kr120.2m
|
= |
|
|
kr1.2B
|
/ |
Dec 2026
kr93.8m
|
= |
|
|
kr1.2B
|
/ |
Dec 2027
kr102m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| SE |
A
|
Actic Group AB
STO:ATIC
|
770.3m SEK | 11.3 | 9.9 | |
| JP |
|
Fast Fitness Japan Inc
TSE:7092
|
18.8T JPY | 8.5 | 17.2 | |
| JP |
|
Oriental Land Co Ltd
TSE:4661
|
4.1T JPY | 21.3 | 31.8 | |
| US |
L
|
Life Time Group Holdings Inc
NYSE:LTH
|
6.2B USD | 15.2 | 16.5 | |
| US |
|
Planet Fitness Inc
NYSE:PLNT
|
5.7B USD | 19.5 | 26.2 | |
| US |
|
Vail Resorts Inc
NYSE:MTN
|
4.6B USD | 14.5 | 20.1 | |
| US |
S
|
Six Flags Entertainment Corp
F:6FE
|
2.6B EUR | 19.2 | 116.8 | |
| CN |
S
|
Songcheng Performance Development Co Ltd
SZSE:300144
|
20.3B CNY | 15.4 | 25.6 | |
| CN |
S
|
Shenzhen Overseas Chinese Town Co Ltd
SZSE:000069
|
17.7B CNY | -10.5 | -1.2 | |
| NL |
|
Basic Fit NV
AEX:BFIT
|
1.9B EUR | 29.8 | 134.1 | |
| BR |
|
Smartfit Escola de Ginastica e Danca SA
BOVESPA:SMFT3
|
11.2B BRL | 11.7 | 17.6 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 14 |
| Median | 17.8 |
| 70th Percentile | 23.3 |
| Max | 4 325.3 |
Other Multiples
Actic Group AB
Glance View
Actic Group AB engages in the operation of fitness chain. The company is headquartered in Solna, Stockholm and currently employs 617 full-time employees. The company went IPO on 2017-04-07. The firm operates a net of over 150 gym clubs located in Sweden, Norway, Finland, Germany and Austria. Actic Group AB provides personalized programs for individuals and groups, swimming lessons, access to swimming facilities and a number of pre-scheduled fitness activities, among others. The firm's operational model bases on one-time visits and subscriptions/club memberships, with an emphasis on serving small to mid-sized town inhabitants in cooperation with local municipalities. The company also provides online booking services for memberships and classes via Internet portal.
