As of 2024-12-11, the Intrinsic Value of Planet Fitness Inc (PLNT) is
139.03 USD. This PLNT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 100.17 USD, the upside of Planet Fitness Inc is
38.80%.
The range of the Intrinsic Value is 64.59 - 1,676.51 USD
139.03 USD
Intrinsic Value
PLNT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.59 - 1,676.51 |
139.03 |
38.8% |
| DCF (Growth 10y) |
91.97 - 2,115.19 |
185.94 |
85.6% |
| DCF (EBITDA 5y) |
41.15 - 65.39 |
49.42 |
-50.7% |
| DCF (EBITDA 10y) |
65.29 - 106.61 |
80.34 |
-19.8% |
| Fair Value |
47.38 - 47.38 |
47.38 |
-52.71% |
| P/E |
44.53 - 56.02 |
51.17 |
-48.9% |
| EV/EBITDA |
22.86 - 41.83 |
31.84 |
-68.2% |
| EPV |
17.22 - 40.35 |
28.78 |
-71.3% |
| DDM - Stable |
21.61 - 275.61 |
148.61 |
48.4% |
| DDM - Multi |
47.24 - 481.00 |
86.93 |
-13.2% |
PLNT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,473.38 |
| Beta |
1.05 |
| Outstanding shares (mil) |
84.59 |
| Enterprise Value (mil) |
10,349.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.33% |
| Cost of Debt |
4.83% |
| WACC |
6.66% |