Planet Fitness Inc
F:3PL

Watchlist Manager
Planet Fitness Inc Logo
Planet Fitness Inc
F:3PL
Watchlist
Price: 91.5 EUR 1.1% Market Closed
Market Cap: 7.9B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

Revenue
+
3Y
+54%
5Y
+177%
10Y
+302%
Operating Income
+
3Y
+95%
5Y
+324%
10Y
+504%
Net Income
+
3Y
+189%
5Y
+3 333%
10Y
+591%

Earnings Waterfall
Planet Fitness Inc

Revenue
1.3B USD
Cost of Revenue
-619.4m USD
Gross Profit
668.9m USD
Operating Expenses
-290.9m USD
Operating Income
378m USD
Other Expenses
-172m USD
Net Income
206m USD

Income Statement
Planet Fitness Inc

Rotate your device to view
Income Statement
Currency: USD
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
22
20
22
23
25
26
26
25
27
30
32
35
35
35
35
44
51
56
62
59
61
66
72
78
82
82
82
81
81
84
85
87
89
88
87
87
87
86
89
94
100
105
106
106
Revenue
280
N/A
299
+7%
315
+5%
321
+2%
331
+3%
337
+2%
349
+4%
368
+5%
378
+3%
386
+2%
402
+4%
412
+3%
430
+4%
460
+7%
493
+7%
533
+8%
573
+8%
601
+5%
642
+7%
672
+5%
689
+3%
667
-3%
526
-21%
464
-12%
407
-12%
391
-4%
488
+25%
537
+10%
587
+9%
662
+13%
749
+13%
839
+12%
937
+12%
972
+4%
1 034
+6%
1 068
+3%
1 071
+0%
1 097
+2%
1 112
+1%
1 126
+1%
1 182
+5%
1 210
+2%
1 250
+3%
1 288
+3%
Gross Profit
Cost of Revenue
(150)
(161)
(169)
(170)
(171)
(169)
(173)
(181)
(182)
(180)
(183)
(183)
(190)
(209)
(229)
(254)
(280)
(292)
(313)
(327)
(331)
(327)
(274)
(249)
(220)
(203)
(230)
(243)
(271)
(309)
(356)
(409)
(463)
(481)
(509)
(520)
(514)
(525)
(531)
(533)
(567)
(579)
(597)
(619)
Gross Profit
130
N/A
139
+7%
146
+5%
151
+3%
160
+6%
168
+5%
177
+5%
187
+6%
196
+5%
206
+5%
219
+7%
229
+5%
240
+5%
251
+5%
265
+5%
278
+5%
293
+5%
308
+5%
328
+6%
344
+5%
358
+4%
341
-5%
252
-26%
215
-15%
187
-13%
188
+1%
258
+38%
294
+14%
316
+8%
353
+12%
393
+11%
430
+9%
474
+10%
492
+4%
525
+7%
547
+4%
558
+2%
573
+3%
581
+1%
593
+2%
615
+4%
631
+3%
653
+4%
669
+2%
Operating Income
Operating Expenses
(67)
(76)
(80)
(89)
(87)
(85)
(84)
(79)
(80)
(83)
(86)
(88)
(93)
(97)
(100)
(104)
(108)
(110)
(113)
(120)
(123)
(126)
(126)
(126)
(127)
(135)
(143)
(150)
(175)
(192)
(216)
(236)
(245)
(258)
(270)
(282)
(284)
(286)
(284)
(287)
(290)
(293)
(300)
(290)
Selling, General & Administrative
(35)
(43)
(47)
(56)
(56)
(53)
(53)
(48)
(58)
(52)
(54)
(56)
(70)
(64)
(67)
(70)
(85)
(73)
(75)
(78)
(79)
(78)
(75)
(72)
(69)
(74)
(80)
(85)
(95)
(103)
(109)
(113)
(115)
(112)
(116)
(122)
(125)
(126)
(125)
(125)
(129)
(135)
(139)
(137)
Depreciation & Amortization
(32)
(34)
(34)
(33)
(32)
(32)
(31)
(31)
(23)
(32)
(32)
(32)
(22)
(32)
(33)
(34)
(23)
(37)
(39)
(42)
(44)
(47)
(50)
(51)
(54)
(57)
(59)
(61)
(63)
(73)
(90)
(107)
(124)
(134)
(139)
(144)
(149)
(153)
(156)
(159)
(160)
(159)
(157)
(155)
Other Operating Expenses
0
0
0
0
0
1
0
1
1
1
1
1
(0)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
0
0
0
(1)
(4)
(4)
(4)
(4)
(18)
(16)
(17)
(16)
(6)
(12)
(15)
(15)
(10)
(7)
(3)
(3)
(1)
0
(5)
1
Operating Income
63
N/A
62
-1%
66
+6%
63
-6%
72
+15%
83
+16%
93
+11%
108
+17%
116
+7%
123
+6%
134
+9%
142
+6%
148
+4%
154
+4%
164
+7%
174
+6%
184
+6%
198
+8%
215
+8%
224
+4%
235
+5%
214
-9%
126
-41%
89
-29%
60
-33%
53
-12%
115
+119%
144
+25%
141
-2%
162
+15%
177
+9%
194
+10%
229
+18%
234
+2%
256
+9%
266
+4%
273
+3%
287
+5%
297
+4%
306
+3%
324
+6%
337
+4%
352
+4%
378
+7%
Pre-Tax Income
Interest Income Expense
(22)
(20)
(22)
(23)
(25)
(26)
(26)
(26)
(27)
(30)
(32)
(35)
(35)
(35)
(35)
(42)
(46)
(50)
(54)
(52)
(54)
(59)
(67)
(74)
(79)
(81)
(81)
(80)
(80)
(83)
(84)
(85)
(84)
(79)
(75)
(72)
(69)
(67)
(69)
(72)
(77)
(81)
(83)
(82)
Non-Reccuring Items
(1)
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
0
0
0
(2)
0
0
0
0
2
3
3
3
1
1
1
1
0
0
0
(0)
0
0
0
0
0
0
0
Total Other Income
(1)
(2)
(1)
(3)
(0)
1
1
2
1
2
1
2
317
317
317
317
(6)
(10)
(11)
(11)
(6)
(4)
(2)
(2)
5
6
6
7
(11)
(7)
(7)
(3)
15
11
11
7
4
4
5
4
(1)
(1)
(0)
2
Pre-Tax Income
39
N/A
41
+6%
43
+6%
37
-15%
47
+28%
58
+23%
68
+16%
85
+26%
90
+5%
95
+6%
102
+7%
108
+6%
429
+298%
435
+1%
446
+3%
448
+1%
132
-71%
138
+5%
150
+8%
162
+8%
173
+7%
152
-12%
58
-62%
13
-77%
(15)
N/A
(20)
-40%
43
N/A
72
+69%
52
-28%
73
+40%
86
+19%
107
+25%
161
+50%
166
+3%
192
+16%
201
+5%
208
+4%
223
+7%
233
+4%
238
+2%
247
+4%
256
+3%
270
+6%
298
+10%
Net Income
Tax Provision
(1)
(1)
(1)
(2)
(9)
(12)
(15)
(19)
(19)
(23)
(29)
(31)
(39)
(39)
(38)
(38)
(29)
(27)
(29)
(32)
(38)
(37)
(15)
(4)
(1)
1
(15)
(23)
(6)
(14)
(18)
(27)
(51)
(49)
(56)
(54)
(59)
(63)
(66)
(70)
(68)
(71)
(77)
(88)
Income from Continuing Operations
37
40
42
35
38
46
52
67
71
73
73
77
390
396
408
410
103
111
121
130
135
114
42
9
(15)
(19)
28
50
46
59
69
81
111
117
137
147
149
160
166
168
178
185
193
210
Income to Minority Interest
(1)
(0)
(0)
(5)
(20)
(33)
(46)
(53)
(50)
(46)
(37)
(30)
(23)
(17)
(16)
(15)
(15)
(16)
(16)
(17)
(18)
(15)
(8)
(3)
0
1
(2)
(4)
(3)
(5)
(6)
(9)
(11)
(11)
(12)
(10)
(9)
(7)
(5)
(3)
(2)
(2)
(1)
(1)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(3)
(4)
(5)
(4)
(4)
(3)
(3)
Net Income (Common)
37
N/A
39
+6%
42
+7%
30
-29%
19
-38%
14
-27%
6
-55%
13
+120%
22
+60%
27
+25%
35
+31%
47
+34%
33
-30%
44
+33%
58
+31%
60
+4%
88
+47%
96
+9%
105
+9%
113
+8%
118
+4%
99
-16%
35
-65%
6
-83%
(15)
N/A
(18)
-20%
25
N/A
46
+81%
43
-6%
54
+25%
62
+15%
71
+15%
99
+39%
106
+6%
124
+18%
137
+10%
138
+1%
150
+9%
157
+5%
160
+2%
172
+7%
180
+4%
189
+5%
206
+9%
EPS (Diluted)
0.37
N/A
0.4
+8%
0.43
+7%
0.31
-28%
0.19
-39%
0.36
+89%
0.16
-56%
0.31
+94%
0.5
+61%
0.41
-18%
0.44
+7%
0.54
+23%
0.41
-24%
0.5
+22%
0.65
+30%
0.67
+3%
1
+49%
1.13
+13%
1.22
+8%
1.33
+9%
1.41
+6%
1.24
-12%
0.42
-66%
0.07
-83%
-0.19
N/A
-0.22
-16%
0.31
N/A
0.56
+81%
0.51
-9%
0.64
+25%
0.73
+14%
0.84
+15%
1.18
+40%
1.25
+6%
1.47
+18%
1.61
+10%
1.62
+1%
1.71
+6%
1.82
+6%
1.88
+3%
2
+6%
2.12
+6%
2.25
+6%
2.45
+9%

See Also

Summary
3PL intrinsic value, competitors valuation, and company profile.
DCF Valuation
3PL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
3PL stock valuation using valuation multiples.
Wall Street Estimates
3PL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
3PL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 308,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.