image
Consumer Cyclical - Leisure - NYSE - US
$ 92.3
-0.356 %
$ 7.76 B
Market Cap
46.15
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one PLNT stock under the worst case scenario is HIDDEN Compared to the current market price of 92.3 USD, Planet Fitness, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one PLNT stock under the base case scenario is HIDDEN Compared to the current market price of 92.3 USD, Planet Fitness, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one PLNT stock under the best case scenario is HIDDEN Compared to the current market price of 92.3 USD, Planet Fitness, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart PLNT

image
$110.0$110.0$105.0$105.0$100.0$100.0$95.0$95.0$90.0$90.0$85.0$85.0$80.0$80.0$75.0$75.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
1.18 B REVENUE
10.30%
324 M OPERATING INCOME
18.81%
174 M NET INCOME
25.98%
344 M OPERATING CASH FLOW
4.12%
-209 M INVESTING CASH FLOW
38.61%
-105 M FINANCING CASH FLOW
25.76%
340 M REVENUE
16.49%
89.7 M OPERATING INCOME
10.46%
47.6 M NET INCOME
12.19%
49.1 M OPERATING CASH FLOW
-61.25%
-60.4 M INVESTING CASH FLOW
-4.36%
-3.45 M FINANCING CASH FLOW
-160.67%
Balance Sheet Planet Fitness, Inc.
image
Current Assets 588 M
Cash & Short-Term Investments 407 M
Receivables 93.9 M
Other Current Assets 86.8 M
Non-Current Assets 2.48 B
Long-Term Investments 75.6 M
PP&E 819 M
Other Non-Current Assets 1.59 B
13.27 %3.06 %2.83 %26.69 %51.69 %Total Assets$3.1b
Current Liabilities 282 M
Accounts Payable 32.9 M
Short-Term Debt 22.5 M
Other Current Liabilities 227 M
Non-Current Liabilities 3 B
Long-Term Debt 405 M
Other Non-Current Liabilities 2.6 B
6.91 %12.34 %79.06 %Total Liabilities$3.3b
EFFICIENCY
Earnings Waterfall Planet Fitness, Inc.
image
Revenue 1.18 B
Cost Of Revenue 197 M
Gross Profit 985 M
Operating Expenses 660 M
Operating Income 324 M
Other Expenses 150 M
Net Income 174 M
1b1b1b1b800m800m600m600m400m400m200m200m001b(197m)985m(660m)324m(150m)174mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
83.32% GROSS MARGIN
83.32%
27.44% OPERATING MARGIN
27.44%
14.56% NET MARGIN
14.56%
-79.88% ROE
-79.88%
5.60% ROA
5.60%
8.34% ROIC
8.34%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Planet Fitness, Inc.
image
200m200m150m150m100m100m50m50m00(50m)(50m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 174 M
Depreciation & Amortization 160 M
Capital Expenditures -155 M
Stock-Based Compensation 8.91 M
Change in Working Capital -19.6 M
Others -34.7 M
Free Cash Flow 189 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Planet Fitness, Inc.
image
Wall Street analysts predict an average 1-year price target for PLNT of $79.3 , with forecasts ranging from a low of $40 to a high of $100 .
PLNT Lowest Price Target Wall Street Target
40 USD -56.66%
PLNT Average Price Target Wall Street Target
79.3 USD -14.12%
PLNT Highest Price Target Wall Street Target
100 USD 8.34%
Price
Max Price Target
Min Price Target
Average Price Target
110110100100909080807070606050504040May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
2.78 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.003.002.502.502.002.001.501.501.001.000.500.500.000.002.782.7820162016
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Planet Fitness, Inc.
image
Sold
0-3 MONTHS
276 K USD 1
3-6 MONTHS
2.47 M USD 3
6-9 MONTHS
655 K USD 2
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Planet Fitness: Rating Upgrade On Clear Long-Term Earnings Growth Outlook I upgrade my rating for Planet Fitness to a strong buy due to a brighter earnings growth outlook and solid demand fundamentals. Key drivers include increased membership, pricing power, improved franchisee returns, and international expansion, particularly in Europe. Despite potential near-term volatility, I believe PLNT's long-term growth prospects and earnings outlook are significantly stronger. seekingalpha.com - 2 weeks ago
Why Is Planet Fitness (PLNT) Up 11% Since Last Earnings Report? Planet Fitness (PLNT) reported earnings 30 days ago. What's next for the stock? zacks.com - 2 weeks ago
Planet Fitness: A New Year Brings More Hope To This Gym Franchise (Rating Upgrade) I'm upgrading Planet Fitness to a neutral rating after a sharp acceleration in revenue as well as same-club sales in Q4. The company plans to open 160-170 new gyms in FY25, up from 150 in FY24, alongside 5-6% same-club sales growth. Strong same-club sales growth has been driven by recent price increases and upsells to the higher-tier Black Card membership, thanks to a shrinking price gap between the two tiers. seekingalpha.com - 1 month ago
This Growth Stock Is Up 42% in the Past Year. Should You Buy It With $1,000 Right Now? In the last year, the S&P 500 has climbed 17%. That's a better-than-average gain, historically. fool.com - 1 month ago
Planet Fitness Q4 Earnings & Revenues Beat Estimates, Stock Down PLNT's fourth-quarter top line reflects benefits from new club openings and higher royalty revenues. zacks.com - 1 month ago
PLANET FITNESS, INC. ANNOUNCES UPCOMING CONFERENCE PARTICIPATION HAMPTON, N.H. , Feb. 26, 2025 /PRNewswire/ -- Planet Fitness, Inc. (NYSE: PLNT) (the "Company"), today announced that the Company is participating in an upcoming investor conference. prnewswire.com - 1 month ago
Planet Fitness: Well-Run, But A Slow Year Ahead Planet Fitness Q4 revenues rose 19.4% to $340.5 million, driven by higher membership fees, new equipment sales, and franchise fees. Adjusted EBITDA increased to $130.8 million, with net income up to $47.6 million, beating earnings estimates by $0.08 per share. Despite strong performance, guidance for 2025 was light, with 160-170 new clubs and 5-6% same-store sales growth, lower than historical rates. seekingalpha.com - 1 month ago
Planet Fitness Stock Tumbles on Slower Earnings Growth Projections Shares of Planet Fitness (PLNT) sank on Tuesday as some of the gym chain's projections for 2025 outweighed an estimate-topping fourth quarter. investopedia.com - 1 month ago
Case-Shiller Home Prices Rose in December The last five days of trading on the major indexes overall look like stair steps heading down to the basement. It's been a quite orderly pullback from all-time highs we saw in the early weeks of the year so far. zacks.com - 1 month ago
Planet Fitness (PLNT) Q4 2024 Earnings Call Transcript Planet Fitness Inc. (NYSE:PLNT ) Q4 2024 Earnings Conference Call February 25, 2025 8:00 AM ET Company Participants Colleen Keating - Chief Executive Officer Jay Stasz - Chief Financial Officer Stacey Caravella - Vice President, Investor Relations Conference Call Participants Simeon Siegel - BMO Capital Markets Randal Konik - Jefferies Sharon Zackfia - William Blair Joe Altobello - Raymond James Rahul Krotthapalli - JP Morgan John Heinbockel - Guggenheim Partners Max Rakhlenko - TD Cowen Jonathan Komp - Baird Megan Clapp - Morgan Stanley Korinne Wolfmeyer - Piper Sandler Alex Perry - Bank of America Unknown Analyst - BNP Paribas Operator Thank you for standing by. My name is Karen and I will be your conference Operator today. seekingalpha.com - 1 month ago
Planet Fitness (PLNT) Q4 Earnings: Taking a Look at Key Metrics Versus Estimates The headline numbers for Planet Fitness (PLNT) give insight into how the company performed in the quarter ended December 2024, but it may be worthwhile to compare some of its key metrics to Wall Street estimates and the year-ago actuals. zacks.com - 1 month ago
Planet Fitness (PLNT) Tops Q4 Earnings and Revenue Estimates Planet Fitness (PLNT) came out with quarterly earnings of $0.70 per share, beating the Zacks Consensus Estimate of $0.62 per share. This compares to earnings of $0.60 per share a year ago. zacks.com - 1 month ago
8. Profile Summary

Planet Fitness, Inc. PLNT

image
COUNTRY US
INDUSTRY Leisure
MARKET CAP $ 7.76 B
Dividend Yield 0.00%
Description Planet Fitness, Inc., together with its subsidiaries, franchises and operates fitness centers under the Planet Fitness brand. It operates through Franchise, Corporate-Owned Stores, and Equipment segments. The Franchise segment is involved in franchising business in the United States, Puerto Rico, Canada, Panama, Mexico, and Australia. The Corporate-Owned Stores segment operates corporate-owned stores in the United States and Canada. The Equipment segment engages in the sale of fitness equipment to franchisee-owned stores in the United States and Canada. As of December 31,2021, the company had 2,254 stores in 50 states, the District of Columbia, Puerto Rico, Canada, Panama, Mexico, and Australia. Planet Fitness, Inc. was founded in 1992 and is headquartered in Hampton, New Hampshire.
Contact 4 Liberty Lane West, Hampton, NH, 03842 https://www.planetfitness.com
IPO Date Aug. 6, 2015
Employees 4173
Officers Mr. Paul Barber Chief Information Officer Mr. Jay Stasz Chief Financial Officer Ms. Stacey Caravella Vice President of Investor Relations Ms. Colleen Keating Chief Executive Officer & Director Ms. Jennifer Simmons Chief Strategy Officer Mr. Brian Povinelli Chief Marketing Officer Mr. William Bode Chief Operating Officer Mr. Brian M. O'Donnell CPA SVice President & Chief Accounting Officer Mr. Justin Vartanian General Counsel, Corporate Secretary & SVice President of International Division Mr. McCall Gosselin Chief Corporate Affairs Officer