(PLNT) Planet Fitness - Overview
Sector: Consumer CyclicalIndustry: Leisure | Exchange NYSE (USA) | Currency USD | Market Cap: 5.905m | Total Return -23.6% in 12m
Avg Trading Vol: 127M USD
Peers RS (IBD): 16.5
EPS Trend: 89.2%
Qual. Beats: 3
Rev. Trend: 85.1%
Qual. Beats: 3
Planet Fitness, Inc. (PLNT) operates and franchises fitness centers globally. The companys business model relies heavily on recurring membership fees, common in the fitness industry.
PLNT has three operational segments: Franchise, Corporate-Owned Clubs, and Equipment. The Franchise segment covers its franchising activities across multiple countries, including the US, Canada, and Australia. The Corporate-Owned Clubs segment manages company-owned facilities in the US, Canada, and Spain. The Equipment segment focuses on selling fitness equipment to both franchised and corporate-owned clubs.
Founded in 1992, Planet Fitness is headquartered in Hampton, New Hampshire. For a deeper dive into PLNTs financials and market position, consider researching its profile on ValueRay.
- Franchise growth drives membership and equipment sales
- Corporate club performance impacts direct revenue
- Equipment sales to franchisees boost segment income
- Consumer discretionary spending affects gym memberships
| Net Income: 219.1m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.08 > 0.02 and ΔFCF/TA 2.06 > 1.0 |
| NWC/Revenue: 26.12% < 20% (prev 25.86%; Δ 0.27% < -1%) |
| CFO/TA 0.13 > 3% & CFO 418.4m > Net Income 219.1m |
| Net Debt (97.3m) to EBITDA (571.6m): 0.17 < 3 |
| Current Ratio: 2.11 > 1.5 & < 3 |
| Outstanding Shares: last quarter (83.7m) vs 12m ago -0.85% < -2% |
| Gross Margin: 45.96% > 18% (prev 0.52%; Δ 4.54k% > 0.5%) |
| Asset Turnover: 42.90% > 50% (prev 38.49%; Δ 4.41% > 0%) |
| Interest Coverage Ratio: 3.84 > 6 (EBITDA TTM 571.6m / Interest Expense TTM 108.2m) |
| A: 0.11 (Total Current Assets 658.4m - Total Current Liabilities 312.5m) / Total Assets 3.10b |
| B: -0.36 (Retained Earnings -1.11b / Total Assets 3.10b) |
| C: 0.13 (EBIT TTM 415.8m / Avg Total Assets 3.09b) |
| D: -0.31 (Book Value of Equity -1.11b / Total Liabilities 3.59b) |
| Altman-Z'' Score: 0.15 = B |
| DSRI: 0.97 (Receivables 104.5m/96.5m, Revenue 1.32b/1.18b) |
| GMI: 1.13 (GM 45.96% / 52.05%) |
| AQI: 0.93 (AQ_t 0.51 / AQ_t-1 0.54) |
| SGI: 1.12 (Revenue 1.32b / 1.18b) |
| TATA: -0.06 (NI 219.1m - CFO 418.4m) / TA 3.10b) |
| Beneish M-Score: -2.95 (Cap -4..+1) = A |
Over the past week, the price has changed by -1.53%, over one month by -10.16%, over three months by -32.54% and over the past year by -23.61%.
- StrongBuy: 9
- Buy: 8
- Hold: 3
- Sell: 0
- StrongSell: 0
| ISSUER | TARGET | UP/DOWN |
|---|---|---|
| Wallstreet Target Price | 112.1 | 51.8% |
| Analysts Target Price | 112.1 | 51.8% |
P/E Forward = 22.0751
P/S = 4.7731
P/EG = 1.2255
Revenue TTM = 1.32b USD
EBIT TTM = 415.8m USD
EBITDA TTM = 571.6m USD
Long Term Debt = 2.46b USD (from longTermDebt, last quarter)
Short Term Debt = 23.9m USD (from shortTermDebt, last quarter)
Debt = 443.0m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 97.3m USD (from netDebt column, last quarter)
Enterprise Value = 5.90b USD (5.91b + Debt 443.0m - CCE 452.4m)
Interest Coverage Ratio = 3.84 (Ebit TTM 415.8m / Interest Expense TTM 108.2m)
EV/FCF = 23.14x (Enterprise Value 5.90b / FCF TTM 254.8m)
FCF Yield = 4.32% (FCF TTM 254.8m / Enterprise Value 5.90b)
FCF Margin = 19.24% (FCF TTM 254.8m / Revenue TTM 1.32b)
Net Margin = 16.55% (Net Income TTM 219.1m / Revenue TTM 1.32b)
Gross Margin = 45.96% ((Revenue TTM 1.32b - Cost of Revenue TTM 715.5m) / Revenue TTM)
Gross Margin QoQ = 38.53% (prev 39.92%)
Tobins Q-Ratio = 1.90 (Enterprise Value 5.90b / Total Assets 3.10b)
Interest Expense / Debt = 6.66% (Interest Expense 29.5m / Debt 443.0m)
Taxrate = 21.63% (16.8m / 77.5m)
NOPAT = 325.9m (EBIT 415.8m * (1 - 21.63%))
Current Ratio = 2.11 (Total Current Assets 658.4m / Total Current Liabilities 312.5m)
Debt / Equity = -0.92 (negative equity) (Debt 443.0m / totalStockholderEquity, last quarter -483.4m)
Debt / EBITDA = 0.17 (Net Debt 97.3m / EBITDA 571.6m)
Debt / FCF = 0.38 (Net Debt 97.3m / FCF TTM 254.8m)
Total Stockholder Equity = -264.2m (last 4 quarters mean from totalStockholderEquity)
RoA = 7.10% (Net Income 219.1m / Total Assets 3.10b)
RoE = -82.94% (negative equity) (Net Income TTM 219.1m / Total Stockholder Equity -264.2m)
RoCE = 18.95% (EBIT 415.8m / Capital Employed (Equity -264.2m + L.T.Debt 2.46b))
RoIC = 16.48% (NOPAT 325.9m / Invested Capital 1.98b)
WACC = 7.64% (E(5.91b)/V(6.35b) * Re(7.82%) + D(443.0m)/V(6.35b) * Rd(6.66%) * (1-Tc(0.22)))
Discount Rate = 7.82% (= CAPM, Blume Beta Adj.) -> floored to rf + 0.7*ERP = 7.92%
Shares Correlation 3-Years: -100.0 | Cagr: -1.44%
[DCF] Terminal Value 81.42% ; FCFF base≈228.4m ; Y1≈258.2m ; Y5≈350.3m
[DCF] Fair Price = 82.36 (EV 6.61b - Net Debt 97.3m = Equity 6.51b / Shares 79.1m; r=7.64% [WACC]; 5y FCF grow 15.20% → 3.0% )
EPS Correlation: 89.19 | EPS CAGR: 28.94% | SUE: 1.38 | # QB: 3
Revenue Correlation: 85.14 | Revenue CAGR: 20.55% | SUE: 1.21 | # QB: 3
EPS next Quarter (2026-06-30): EPS=0.92 | Chg7d=-0.001 | Chg30d=-0.053 | Revisions Net=-12 | Analysts=16
EPS current Year (2026-12-31): EPS=3.38 | Chg7d=-0.006 | Chg30d=-0.160 | Revisions Net=-15 | Growth EPS=+10.2% | Growth Revenue=+9.2%
EPS next Year (2027-12-31): EPS=4.06 | Chg7d=-0.034 | Chg30d=-0.189 | Revisions Net=-7 | Growth EPS=+20.0% | Growth Revenue=+11.6%
[Analyst] Revisions Ratio: -1.00 (0 Up / 12 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 4.4% (Discount Rate 7.9% - Earnings Yield 3.6%)
[Growth] Growth Spread = +3.6% (Analyst 8.0% - Implied 4.4%)