
Planet Fitness Inc
NYSE:PLNT

Intrinsic Value
The intrinsic value of one
PLNT
stock under the Base Case scenario is
72.469
USD.
Compared to the current market price of 106.695 USD,
Planet Fitness Inc
is
Overvalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Planet Fitness Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Planet Fitness Inc
Balance Sheet Decomposition
Planet Fitness Inc
Current Assets | 603.6m |
Cash & Short-Term Investments | 453.6m |
Receivables | 58.2m |
Other Current Assets | 91.8m |
Non-Current Assets | 2.5B |
Long-Term Investments | 151.3m |
PP&E | 835.6m |
Intangibles | 1B |
Other Non-Current Assets | 466.5m |
Free Cash Flow Analysis
Planet Fitness Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Planet Fitness Inc
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-579.6m
USD
|
Gross Profit
|
630.7m
USD
|
Operating Expenses
|
-293.1m
USD
|
Operating Income
|
337.6m
USD
|
Other Expenses
|
-158m
USD
|
Net Income
|
179.6m
USD
|
PLNT Profitability Score
Profitability Due Diligence
Planet Fitness Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Planet Fitness Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
PLNT Solvency Score
Solvency Due Diligence
Planet Fitness Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Score
Planet Fitness Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PLNT Price Targets Summary
Planet Fitness Inc
According to Wall Street analysts, the average 1-year price target for
PLNT
is 115.144 USD
with a low forecast of 89.062 USD and a high forecast of 157.5 USD.
Dividends
Current shareholder yield for PLNT is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
PLNT
stock under the Base Case scenario is
72.469
USD.
Compared to the current market price of 106.695 USD,
Planet Fitness Inc
is
Overvalued by 32%.