image
Consumer Cyclical - Leisure - NYSE - US
$ 27.67
3.91 %
$ 5.73 B
Market Cap
40.69
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one LTH stock under the worst case scenario is HIDDEN Compared to the current market price of 27.7 USD, Life Time Group Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one LTH stock under the base case scenario is HIDDEN Compared to the current market price of 27.7 USD, Life Time Group Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one LTH stock under the best case scenario is HIDDEN Compared to the current market price of 27.7 USD, Life Time Group Holdings, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
2.22 B REVENUE
21.62%
233 M OPERATING INCOME
110.79%
76.1 M NET INCOME
4342.22%
463 M OPERATING CASH FLOW
130.39%
-574 M INVESTING CASH FLOW
-135.75%
116 M FINANCING CASH FLOW
214.02%
693 M REVENUE
3.81%
93.7 M OPERATING INCOME
-16.58%
41.4 M NET INCOME
-21.68%
151 M OPERATING CASH FLOW
-11.31%
-7.82 M INVESTING CASH FLOW
-181.61%
-55.6 M FINANCING CASH FLOW
65.67%
Balance Sheet Life Time Group Holdings, Inc.
image
Current Assets 175 M
Cash & Short-Term Investments 30 M
Receivables 59.3 M
Other Current Assets 85.3 M
Non-Current Assets 6.86 B
Long-Term Investments 0
PP&E 5.37 B
Other Non-Current Assets 1.48 B
Current Liabilities 557 M
Accounts Payable 81.3 M
Short-Term Debt 133 M
Other Current Liabilities 343 M
Non-Current Liabilities 5.06 B
Long-Term Debt 4.13 B
Other Non-Current Liabilities 936 M
EFFICIENCY
Earnings Waterfall Life Time Group Holdings, Inc.
image
Revenue 2.22 B
Cost Of Revenue 1.51 B
Gross Profit 709 M
Operating Expenses 476 M
Operating Income 233 M
Other Expenses 157 M
Net Income 76.1 M
RATIOS
31.98% GROSS MARGIN
31.98%
10.52% OPERATING MARGIN
10.52%
3.43% NET MARGIN
3.43%
3.37% ROE
3.37%
1.08% ROA
1.08%
4.47% ROIC
4.47%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Life Time Group Holdings, Inc.
image
Net Income 76.1 M
Depreciation & Amortization 244 M
Capital Expenditures -694 M
Stock-Based Compensation 50.1 M
Change in Working Capital 6.46 M
Others 70.7 M
Free Cash Flow -231 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Life Time Group Holdings, Inc.
image
Wall Street analysts predict an average 1-year price target for LTH of $26 , with forecasts ranging from a low of $20 to a high of $30 .
LTH Lowest Price Target Wall Street Target
20 USD -27.72%
LTH Average Price Target Wall Street Target
26 USD -6.04%
LTH Highest Price Target Wall Street Target
30 USD 8.42%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Life Time Group Holdings, Inc.
image
Sold
0-3 MONTHS
350 M USD 6
3-6 MONTHS
312 M USD 6
6-9 MONTHS
0 USD 0
9-12 MONTHS
1 M USD 3
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
654 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
1 month ago
Nov 22, 2024
Sell 4.13 M USD
Javaheri Parham
EVP &PRESIDENT CLUB OPERATIONS
- 168000
24.5725 USD
2 months ago
Nov 11, 2024
Sell 64.8 M USD
TPG GP A, LLC
10 percent owner
- 2678525
24.18 USD
2 months ago
Nov 11, 2024
Sell 9.72 M USD
Partners Group Private Equity (Master Fund), LLC
other: Member of 10% Owner Group
- 402127
24.18 USD
2 months ago
Nov 11, 2024
Sell 90.5 M USD
DANHAKL JOHN G
director, 10 percent owner:
- 3741394
24.18 USD
2 months ago
Nov 11, 2024
Sell 88.8 M USD
Green LTF Holdings II LP
director, 10 percent owner:
- 3673168
24.18 USD
2 months ago
Nov 11, 2024
Sell 1.5 M USD
Green LTF Holdings II LP
director, 10 percent owner:
- 62005
24.18 USD
2 months ago
Nov 11, 2024
Sell 150 K USD
Green LTF Holdings II LP
director, 10 percent owner:
- 6221
24.18 USD
2 months ago
Nov 11, 2024
Sell 90.5 M USD
Galashan John Kristofer
director, 10 percent owner:
- 3741394
24.18 USD
3 months ago
Oct 15, 2024
Sell 121 K USD
Weaver Erik
EVP & Chief Financial Officer
- 4662
25.88 USD
5 months ago
Aug 14, 2024
Sell 13.6 M USD
Partners Group Private Equity (Master Fund), LLC
other: Member of 10% Owner Group
- 650000
20.88 USD
5 months ago
Aug 14, 2024
Sell 74.6 M USD
DANHAKL JOHN G
director, 10 percent owner:
- 3575000
20.88 USD
5 months ago
Aug 14, 2024
Sell 74.6 M USD
Galashan John Kristofer
director, 10 percent owner:
- 3575000
20.88 USD
5 months ago
Aug 14, 2024
Sell 73.3 M USD
Green LTF Holdings II LP
director, 10 percent owner:
- 3509808
20.88 USD
5 months ago
Aug 14, 2024
Sell 1.24 M USD
Green LTF Holdings II LP
director, 10 percent owner:
- 59247
20.88 USD
5 months ago
Aug 14, 2024
Sell 124 K USD
Green LTF Holdings II LP
director, 10 percent owner:
- 5945
20.88 USD
5 months ago
Aug 14, 2024
Sell 74.6 M USD
TPG GP A, LLC
10 percent owner
- 3575000
20.88 USD
7 months ago
May 31, 2024
Bought 654 K USD
Akradi Bahram
FOUNDER & CEO
+ 39000
16.7566 USD
10 months ago
Mar 13, 2024
Sell 487 K USD
Javaheri Parham
EVP &PRESIDENT CLUB OPERATIONS
- 33816
14.3999 USD
10 months ago
Mar 05, 2024
Sell 11.8 K USD
Weaver Erik
SVP, INTERIM CFO & CONTROLLER
- 860
13.77 USD
10 months ago
Mar 01, 2024
Sell 147 K USD
Singh Ritadhwaja Jebens
EVP & CHIEF DIGITAL OFFICER
- 10828
13.6099 USD
10 months ago
Feb 28, 2024
Sell 67.3 K USD
Weaver Erik
SVP, INTERIM CFO & CONTROLLER
- 5269
12.77 USD
10 months ago
Feb 29, 2024
Sell 288 K USD
Weaver Erik
SVP, INTERIM CFO & CONTROLLER
- 20579
14.0103 USD
1 year ago
Nov 17, 2023
Bought 502 K USD
Akradi Bahram
FOUNDER & CEO
+ 34411
14.5885 USD
1 year ago
Nov 06, 2023
Bought 532 K USD
Akradi Bahram
FOUNDER & CEO
+ 41761
12.7294 USD
1 year ago
Nov 03, 2023
Bought 611 K USD
Akradi Bahram
FOUNDER & CEO
+ 48239
12.6732 USD
1 year ago
Oct 16, 2023
Sell 71.3 K USD
Weaver Erik
SVP & CONTROLLER
- 4825
14.78 USD
1 year ago
Aug 17, 2023
Bought 165 K USD
Akradi Bahram
FOUNDER & CEO
+ 10000
16.5496 USD
1 year ago
Aug 10, 2023
Bought 213 K USD
Akradi Bahram
FOUNDER & CEO
+ 12669
16.851 USD
1 year ago
Aug 09, 2023
Bought 462 K USD
Akradi Bahram
FOUNDER & CEO
+ 27331
16.8887 USD
1 year ago
Aug 09, 2023
Bought 50 K USD
Houghton Robert P.
EVP & CHIEF FINANCIAL OFFICER
+ 2951
16.94 USD
1 year ago
Jun 12, 2023
Sell 814 K USD
Weaver Erik
SVP & CONTROLLER
- 40703
20.0031 USD
1 year ago
Apr 05, 2023
Bought 172 USD
TEACHER RETIREMENT SYSTEM OF TEXAS
+ 11
15.68 USD
1 year ago
Mar 03, 2023
Sell 18.6 K USD
Weaver Erik
SVP & CONTROLLER
- 1002
18.54 USD
1 year ago
Mar 01, 2023
Bought 1.6 K USD
TEACHER RETIREMENT SYSTEM OF TEXAS
+ 90
17.73 USD
1 year ago
Mar 01, 2023
Bought 461 USD
TEACHER RETIREMENT SYSTEM OF TEXAS
+ 26
17.73 USD
2 years ago
Dec 21, 2022
Sell 569 USD
TEACHER RETIREMENT SYSTEM OF TEXAS
Director
- 46
12.36 USD
2 years ago
Nov 30, 2022
Sell 38.5 USD
TEACHER RETIREMENT SYSTEM OF TEXAS
Director
- 3
12.83 USD
2 years ago
Oct 27, 2022
Sell 1.7 K USD
TEACHER RETIREMENT SYSTEM OF TEXAS
Director
- 159
10.71 USD
2 years ago
Oct 26, 2022
Sell 4.38 K USD
TEACHER RETIREMENT SYSTEM OF TEXAS
Director
- 414
10.58 USD
2 years ago
Oct 26, 2022
Sell 3.27 K USD
TEACHER RETIREMENT SYSTEM OF TEXAS
Director
- 306
10.68 USD
2 years ago
Oct 27, 2022
Sell 1.11 K USD
TEACHER RETIREMENT SYSTEM OF TEXAS
Director
- 103
10.75 USD
2 years ago
Sep 06, 2022
Bought 120 K USD
Akradi Bahram
FOUNDER & CEO
+ 10000
12.0133 USD
2 years ago
Sep 02, 2022
Sell 1.72 K USD
TEACHER RETIREMENT SYSTEM OF TEXAS
director:
- 144
11.91 USD
2 years ago
Aug 31, 2022
Bought 39.8 K USD
Akradi Bahram
director: FOUNDER & CEO
+ 3473
11.4638 USD
2 years ago
Aug 31, 2022
Bought 103 K USD
Akradi Bahram
FOUNDER & CEO
+ 8641
11.8697 USD
2 years ago
Jul 26, 2022
Bought 3.73 K USD
TEACHER RETIREMENT SYSTEM OF TEXAS
director:
+ 274
13.61 USD
2 years ago
Jul 08, 2022
Bought 62.6 K USD
TEACHER RETIREMENT SYSTEM OF TEXAS
director:
+ 4671
13.4 USD
2 years ago
Jun 08, 2022
Bought 200 K USD
Akradi Bahram
Founder & CEO
+ 14814
13.4816 USD
2 years ago
Jun 14, 2022
Bought 299 K USD
Akradi Bahram
Founder & CEO
+ 23072
12.9511 USD
3 years ago
Oct 12, 2021
Bought 4.1 M USD
JSS LTF HOLDINGS LTD
10 percent owner
+ 227777
18 USD
3 years ago
Oct 12, 2021
Bought 5 M USD
Partners Group Private Equity (Master Fund), LLC
+ 277777
18 USD
3 years ago
Oct 12, 2021
Bought 9.23 M USD
SIMON PROPERTY GROUP INC /DE/
10 percent owner
+ 512820
18 USD
3 years ago
Oct 12, 2021
Bought 90 M USD
Green LTF Holdings II LP
director, 10 percent owner:
+ 5000000
18 USD
3 years ago
Oct 12, 2021
Bought 90 M USD
Galashan John Kristofer
director, 10 percent owner:
+ 5000000
18 USD
3 years ago
Oct 12, 2021
Bought 90 M USD
DANHAKL JOHN G
director, 10 percent owner:
+ 5000000
18 USD
3 years ago
Oct 12, 2021
Bought 4.1 M USD
JSS LTF HOLDINGS LTD
10 percent owner
+ 227777
18 USD
3 years ago
Oct 12, 2021
Bought 2.5 M USD
Lasher Stuart G.
Director
+ 138888
18 USD
3 years ago
Oct 12, 2021
Bought 450 K USD
Almendares Jimena
Director
+ 25000
18 USD
3 years ago
Oct 12, 2021
Bought 24.2 M USD
LANDAU DAVID A
director, 10 percent owner:
+ 1344333
18 USD
3 years ago
Oct 12, 2021
Bought 802 K USD
LANDAU DAVID A
director, 10 percent owner:
+ 44555
18 USD
3 years ago
Oct 12, 2021
Bought 51.6 M USD
TPG Group Holdings (SBS) Advisors, Inc.
10 percent owner
+ 2866666
18 USD
3 years ago
Oct 12, 2021
Bought 6.7 M USD
MSD CAPITAL L P
10 percent owner
+ 372222
18 USD
3 years ago
Oct 12, 2021
Bought 10.8 M USD
LifeCo LLC
10 percent owner
+ 600000
18 USD
3 years ago
Oct 12, 2021
Bought 5 M USD
Partners Group Private Equity (Master Fund), LLC
10 percent owner
+ 277777
18 USD
7. News
2025 Wellness Survey: Sauna Tops Recovery Practices People Want to Try; Building Muscle Remains Top New Year's Fitness Goal in Annual Life Time Poll When asked about GLP-1 drugs, more than 60% believe the medications can improve overall health CHANHASSEN, Minn. , Dec. 30, 2024 /PRNewswire/ -- As 2025 approaches, Life Time (NYSE: LTH) has released results from its annual health and wellness survey. prnewswire.com - 2 weeks ago
Life Time Celebrates End of 2024 with Opening of Its Rosemount Athletic Country Club in Minnesota on December 27th Company opened seven new destinations across six different states; Partnership with City of Rosemount brings seven pickleball courts, recovery amenities, cold plunge pools and more ROSEMOUNT, Minn. , Dec. 27, 2024 /PRNewswire/ -- Life Time (NYSE: LTH) today announced the Dec. 27 opening of its final athletic country club of 2024, Life Time Rosemount. prnewswire.com - 3 weeks ago
Free burgers through Christmas? How about Free Health Year-Round? Life Time takes on fast food frenzy with free consumer app to support healthy living CHANHASSEN, Minn. , Dec. 18, 2024 /PRNewswire/ -- Countering the latest fast-food frenzy of free giveaways during the holiday season Life Time (NYSE: LTH), the nation's premier healthy lifestyle brand with more than 175 athletic clubs across the U.S. and Canada, is giving away its app and a treasure trove of healthy living programs and content for free. prnewswire.com - 1 month ago
Six Tips for Winding Down to Support Rest and Recovery Life Time's Experience Life offers easy-to-implement solutions for evening workouts CHANHASSEN, Minn. , Dec. 17, 2024 /PRNewswire/ -- Exercise and rest go hand-in-hand, but those who exercise in the evenings may struggle to quiet their bodies and minds and prepare for sleep. prnewswire.com - 1 month ago
Life Time Expands Atlanta Presence with Opening of Life Time North Druid Hills December 16 Set in Atlanta's "City Forest in the Trees," new destination features an outdoor oasis with beach club and pool, twelve racquet courts and exquisite indoor wellness spaces  ATLANTA , Dec. 16, 2024 /PRNewswire/ -- Life Time (NYSE: LTH), the nation's premier healthy lifestyle brand, is expanding its national footprint, this time in Atlanta with the opening of its newest location, Life Time North Druid Hills, on Monday, Dec. 16. The new location marks the eighth Life Time location in Atlanta and the first in DeKalb County. prnewswire.com - 1 month ago
Life Time to Unveil Multi-Million Dollar Transformation of Highland Park Athletic Club December 7 Stunning renovation includes 20,800-square-foot expansion, dedicated spaces for exclusive programs and host of new wellness experiences SAINT PAUL, Minn. , Dec. 6, 2024 /PRNewswire/ -- As one of the earliest clubs in its portfolio and ahead of its 30th anniversary, Life Time Highland Park is set to unveil a multi-million dollar transformation and 20,800-square-foot expansion on Dec. 7. prnewswire.com - 1 month ago
Life Time Foundation Furthering Support for Improved Student Meals with Green Onion Newly enhanced, complimentary digital resource uniquely helps schools remove unwanted ingredients in favor of healthier alternatives CHANHASSEN, Minn. , Dec. 2, 2024 /PRNewswire/ -- In support of improved youth nutrition, the Life Time Foundation, the 501(c)(3) non-profit of Life Time (NYSE: LTH)  has announced enhancements to Green Onion. prnewswire.com - 1 month ago
Lithium Ionic price target raised to C$2 from C$1.25 at BMO Capital BMO Capital raised the firm's price target on Lithium Ionic to C$2 from C$1.25 and keeps an Outperform rating on the shares. The company announced a non-binding letter of intent from the U.S. Export-Import Bank for up to $266M in debt financing for its Bandeira project, which covers the full capex estimate outlined in the May feasibility study, the analyst tells investors in a research note. The firm says the debt financing minimizes Lithium Ionic's future equity dilution. https://thefly.com - 1 month ago
Life Time Group Holdings: Great Performance, Great Price Life Time Group Holdings is a prime "growth at a reasonable price candidate" offering ~15% revenue/EBITDA growth at an ~8x forward adjusted EBITDA multiple. Life Time is transitioning to a capital-light model, focusing on leased or co-developed clubs to facilitate broader U.S. expansion. The company is currently growing revenue at a ~20% y/y pace, with significant expansion opportunity within its base of current clubs through more premium memberships and market pricing. seekingalpha.com - 1 month ago
Life Time Grows Digital Footprint with the Launch 100 New On-Demand Fitness Classes and New Meditations on its Complimentary App Available to everyone on Life Time Digital, classes add to Life Time's expansive library CHANHASSEN, Minn. , Nov. 21, 2024 /PRNewswire/ -- Expanding on its commitment to make health and wellness accessible to everyone, Life Time (NYSE: LTH) is launching 100 new on-demand classes and even more meditations via its complimentary app (available in Apple and Google stores). prnewswire.com - 1 month ago
Life Time Announces Expansion in South Florida with New Athletic Country Club in West Boca Raton, Opening Late 2025 Represents the second Life Time in Boca Raton and sixth in Florida BOCA RATON, Fla. , Nov. 19, 2024 /PRNewswire/ -- Life Time (NYSE: LTH) is expanding in South Florida with a planned second athletic country club in Boca Raton. prnewswire.com - 2 months ago
Unlocking Hormone Health: Life Time to Host Complimentary Men's Hormone Health Livestream Nov. 13 Open to anyone via the Life Time App at Noon CT CHANHASSEN, Minn. , Nov. 12, 2024 /PRNewswire/ -- Life Time (NYSE: LTH), which continues to innovate in the performance and longevity space through its MIORA program, is hosting a complimentary livestream about men's hormonal health and balance on Nov. 13 at Noon CT. prnewswire.com - 2 months ago
8. Profile Summary

Life Time Group Holdings, Inc. LTH

image
COUNTRY US
INDUSTRY Leisure
MARKET CAP $ 5.73 B
Dividend Yield 0.00%
Description Life Time Group Holdings, Inc. provides health, fitness, and wellness experiences to a community of individual members in the United States and Canada. It primarily engages in designing, building, and operating sports and athletic, professional fitness, family recreation, and spa centers in a resort-like environment, principally in suburban and urban locations of metropolitan areas. The company also offers fitness floors with equipment, locker rooms, group fitness studios, indoor and outdoor pools, bistros, indoor and outdoor tennis courts, basketball courts, LifeSpa, LifeCafe, and childcare and Kids Academy learning spaces. Its Life Time Digital provides live streaming fitness classes, remote goal-based personal training, nutrition and weight loss support, curated award-winning health, and fitness and wellness content, as well as access to Apple Fitness+ that offers members content and wellness data monitoring. The company is also involved in media activities, conducting athletic events, and provision of related services. As of December 31, 2021, it operated 151 centers in 29 states and one Canadian Province, 63 of which were owned, including ground leases and 88 of which were leased. The company was formerly known as LTF Holdings, Inc. and changed its name to Life Time Group Holdings, Inc. in June 21, 2021. Life Time Group Holdings, Inc. was founded in 1992 and is headquartered in Chanhassen, Minnesota.
Contact 2902 Corporate Place, Chanhassen, MN, 55317 https://www.lifetime.life
IPO Date Oct. 7, 2021
Employees 41000
Officers Mr. R. J. Singh Executive Vice President & Chief Digital Officer Mr. Bahram Akradi Founder, Chairman & Chief Executive Officer Mr. Jason Thunstrom Senior Vice President of Corporate Communications & Public Relations Matthew J. Brinza Senior Vice President of Architecture & Engineering Mr. Eric J. Buss Executive Vice President & Chief Administrative Officer Matthew Heinrichs Senior Vice President of Technology Mr. Erik A. Lindseth Senior Vice President, General Counsel & Corporate Secretary Mr. Parham Javaheri President of Club Operations, Chief Property Development Officer & Executive Vice President Mr. Erik Weaver Chief Financial Officer, Principal Accounting Officer, Senior Vice President & Controller Dr. James B. LaValle C.C.N., N.D., R.Ph. Chief Science Officer