PLNT
Planet Fitness Inc
Price:  
98.86 
USD
Volume:  
958,287.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLNT Intrinsic Value

11.50 %
Upside

What is the intrinsic value of PLNT?

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

Is PLNT undervalued or overvalued?

Based on its market price of 98.86 USD and our intrinsic valuation, Planet Fitness Inc (PLNT) is undervalued by 11.50%.

98.86 USD
Stock Price
110.25 USD
Intrinsic Value
Intrinsic Value Details

PLNT Intrinsic Value - Valuation Summary

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%

PLNT Intrinsic Value - Key Valuation Metrics

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%