investorscraft@gmail.com

Intrinsic ValuePlanet Fitness, Inc. (PLNT)

Previous Close$91.04
Intrinsic Value
Upside potential
Previous Close
$91.04

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

Planet Fitness, Inc. operates as a franchisor and operator of fitness centers under the Planet Fitness brand, targeting casual and first-time gym users with a low-cost, high-value model. The company generates revenue through franchise fees, membership dues, and corporate-owned store operations, supplemented by ancillary income from equipment sales and partnerships. Its 'Judgement Free Zone' philosophy differentiates it from traditional gyms, appealing to a broad demographic seeking an unintimidating environment. Planet Fitness holds a strong position in the value segment of the fitness industry, leveraging its scalable franchise system to expand rapidly across the U.S. and internationally. The company benefits from recurring revenue streams and a capital-light franchise model, which minimizes operational risks while maximizing unit economics. Competitive advantages include brand recognition, affordability, and a differentiated customer experience, though it faces competition from both budget and premium fitness providers.

Revenue Profitability And Efficiency

In FY 2024, Planet Fitness reported revenue of $1.18 billion, with net income of $172 million, reflecting a net margin of approximately 14.6%. The company demonstrated solid operating cash flow of $343.9 million, offset by capital expenditures of $155.1 million, indicating disciplined reinvestment. Diluted EPS stood at $2.00, supported by efficient cost management and scalable operations.

Earnings Power And Capital Efficiency

Planet Fitness exhibits strong earnings power, driven by high-margin franchise fees and membership-based revenue. The capital-light franchise model enhances return on invested capital, with corporate stores contributing to cash flow stability. Free cash flow generation remains robust, enabling debt reduction and strategic growth initiatives without compromising financial flexibility.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with $293.2 million in cash and equivalents, though total debt of $2.58 billion reflects leveraged growth. Debt management is critical, but strong cash flow coverage mitigates refinancing risks. The absence of dividends allows for reinvestment in expansion and balance sheet optimization.

Growth Trends And Dividend Policy

Planet Fitness continues to expand its store footprint, targeting underserved markets domestically and internationally. Revenue growth is underpinned by new franchise agreements and same-store sales improvements. The company does not pay dividends, prioritizing growth capex and share repurchases to enhance shareholder value.

Valuation And Market Expectations

The market values Planet Fitness on its growth potential and recurring revenue model. Trading multiples reflect expectations for sustained unit expansion and margin stability, though macroeconomic pressures on discretionary spending could pose near-term risks. Investor focus remains on execution and franchisee health.

Strategic Advantages And Outlook

Planet Fitness's scalable franchise system and strong brand equity position it well for long-term growth. The company's focus on affordability and accessibility aligns with post-pandemic fitness trends. Challenges include competition and inflationary pressures, but its capital-efficient model and loyal membership base provide resilience. Strategic partnerships and technology investments may further differentiate its offering.

Sources

Company 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