PLNT
Planet Fitness Inc
Price:  
93.05 
USD
Volume:  
1,218,615.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLNT WACC - Weighted Average Cost of Capital

The WACC of Planet Fitness Inc (PLNT) is 7.3%.

The Cost of Equity of Planet Fitness Inc (PLNT) is 8.25%.
The Cost of Debt of Planet Fitness Inc (PLNT) is 5.00%.

Range Selected
Cost of equity 7.00% - 9.50% 8.25%
Tax rate 21.00% - 27.90% 24.45%
Cost of debt 4.40% - 5.60% 5.00%
WACC 6.3% - 8.3% 7.3%
WACC

PLNT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.69 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.50%
Tax rate 21.00% 27.90%
Debt/Equity ratio 0.27 0.27
Cost of debt 4.40% 5.60%
After-tax WACC 6.3% 8.3%
Selected WACC 7.3%