investorscraft@gmail.com

Intrinsic ValueLife Time Group Holdings, Inc. (LTH)

Previous Close$29.17
Intrinsic Value
Upside potential
Previous Close
$29.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Life Time Group Holdings, Inc. operates in the health and wellness industry, providing premium fitness and lifestyle services through its network of athletic country clubs. The company generates revenue primarily through membership fees, personal training, and ancillary services such as spa treatments, nutrition counseling, and youth programming. Its vertically integrated model includes owned real estate, ensuring control over the member experience and reducing reliance on third-party landlords. Life Time differentiates itself by offering high-end facilities with resort-like amenities, targeting affluent demographics seeking a holistic approach to wellness. The company competes in the premium segment of the fitness industry, distinguishing itself from low-cost gym chains through superior service quality and expansive offerings. Its strategic focus on suburban locations and mixed-use developments enhances accessibility while fostering community engagement. Life Time’s market position is reinforced by its strong brand recognition and loyal membership base, though it faces competition from boutique fitness studios and digital wellness platforms.

Revenue Profitability And Efficiency

Life Time reported revenue of $2.62 billion for FY 2024, with net income of $156.2 million, reflecting a net margin of approximately 6%. The company’s operating cash flow of $575.1 million underscores its ability to convert revenue into cash, though capital expenditures of $524.5 million indicate significant reinvestment in facility maintenance and expansion. Diluted EPS stood at $0.74, demonstrating modest profitability relative to its revenue scale.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by recurring membership revenue, which provides stability amid economic fluctuations. However, high capital expenditures and total debt of $3.99 billion suggest leveraged growth, potentially pressuring free cash flow. Life Time’s ability to sustain profitability hinges on maintaining membership retention and optimizing operational efficiency across its expanding footprint.

Balance Sheet And Financial Health

Life Time’s balance sheet shows $27.9 million in cash and equivalents against $3.99 billion in total debt, indicating a leveraged position. The company’s financial health depends on its ability to service debt through steady cash flow generation. While its asset-heavy model provides long-term value, it also introduces fixed-cost risks, particularly in economic downturns affecting discretionary spending.

Growth Trends And Dividend Policy

Life Time’s growth is driven by new club openings and membership acquisition, though its dividend policy remains conservative, with no dividends paid in FY 2024. The company prioritizes reinvestment in growth initiatives over shareholder payouts, aligning with its expansion strategy. Membership trends and same-store sales growth will be critical indicators of sustainable top-line expansion.

Valuation And Market Expectations

With a diluted EPS of $0.74 and 201.6 million shares outstanding, Life Time’s valuation reflects market expectations for moderate earnings growth. Investors likely weigh its premium positioning against macroeconomic risks impacting discretionary spending. The stock’s performance will depend on execution of growth plans and debt management.

Strategic Advantages And Outlook

Life Time’s strategic advantages include its premium brand, integrated real estate holdings, and diversified wellness offerings. The outlook hinges on its ability to attract and retain high-value members while navigating competitive and economic headwinds. Success will depend on balancing expansion with financial discipline, particularly in managing leverage and operational costs.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount