As of 2025-05-17, the Intrinsic Value of Planet Fitness Inc (PLNT) is 110.25 USD. This PLNT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 98.86 USD, the upside of Planet Fitness Inc is 11.50%.
The range of the Intrinsic Value is 62.54 - 307.60 USD
Based on its market price of 98.86 USD and our intrinsic valuation, Planet Fitness Inc (PLNT) is undervalued by 11.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.54 - 307.60 | 110.25 | 11.5% |
| DCF (Growth 10y) | 88.65 - 390.10 | 147.72 | 49.4% |
| DCF (EBITDA 5y) | 48.98 - 70.82 | 57.64 | -41.7% |
| DCF (EBITDA 10y) | 72.24 - 106.76 | 86.26 | -12.7% |
| Fair Value | 50.97 - 50.97 | 50.97 | -48.44% |
| P/E | 35.84 - 62.01 | 49.89 | -49.5% |
| EV/EBITDA | 24.33 - 51.98 | 37.01 | -62.6% |
| EPV | 24.23 - 42.11 | 33.17 | -66.4% |
| DDM - Stable | 21.20 - 90.94 | 56.07 | -43.3% |
| DDM - Multi | 44.02 - 150.85 | 68.65 | -30.6% |
| Market Cap (mil) | 8,341.81 |
| Beta | 0.75 |
| Outstanding shares (mil) | 84.38 |
| Enterprise Value (mil) | 10,219.21 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.87% |
| Cost of Debt | 4.99% |
| WACC | 6.98% |