Planet Fitness, Inc. (PLNT) DCF Valuation

Planet Fitness, Inc. (PLNT) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Planet Fitness, Inc. (PLNT) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain mastery over your Planet Fitness, Inc. (PLNT) valuation analysis with our state-of-the-art DCF Calculator! Preloaded with real PLNT data, this Excel template empowers you to adjust forecasts and assumptions, enabling you to calculate the intrinsic value of Planet Fitness, Inc. (PLNT) with accuracy.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 688.8 406.6 587.0 936.8 1,071.3 1,278.5 1,525.7 1,820.7 2,172.7 2,592.8
Revenue Growth, % 0 -40.97 44.37 59.58 14.36 19.34 19.34 19.34 19.34 19.34
EBITDA 278.6 121.5 223.7 359.1 443.5 481.1 574.1 685.2 817.6 975.7
EBITDA, % 40.45 29.88 38.1 38.33 41.4 37.63 37.63 37.63 37.63 37.63
Depreciation 44.6 53.9 62.9 124.0 149.4 147.3 175.8 209.8 250.4 298.8
Depreciation, % 6.47 13.25 10.71 13.24 13.95 11.52 11.52 11.52 11.52 11.52
EBIT 234.0 67.6 160.8 235.1 294.1 333.8 398.3 475.3 567.3 676.9
EBIT, % 33.98 16.62 27.39 25.1 27.45 26.11 26.11 26.11 26.11 26.11
Total Cash 436.3 439.5 545.9 409.8 350.7 851.0 1,015.6 1,211.9 1,446.3 1,725.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 52.4 38.7 44.4 66.7 56.3
Account Receivables, % 7.61 9.51 7.57 7.12 5.25
Inventories .9 .5 1.2 5.3 4.7 3.7 4.4 5.2 6.3 7.5
Inventories, % 0.12732 0.11633 0.19676 0.56214 0.43656 0.28782 0.28782 0.28782 0.28782 0.28782
Accounts Payable 21.3 19.4 27.9 20.6 23.8 43.5 51.9 62.0 74.0 88.3
Accounts Payable, % 3.09 4.77 4.75 2.2 2.22 3.4 3.4 3.4 3.4 3.4
Capital Expenditure -110.8 -52.6 -56.0 -100.1 -136.0 -158.3 -188.9 -225.5 -269.1 -321.1
Capital Expenditure, % -16.09 -12.93 -9.53 -10.68 -12.69 -12.38 -12.38 -12.38 -12.38 -12.38
Tax Rate, % 33.36 33.36 33.36 33.36 33.36 33.36 33.36 33.36 33.36 33.36
EBITAT 159.1 70.8 132.4 144.8 196.0 252.7 301.5 359.8 429.4 512.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 60.8 84.4 141.3 135.1 223.6 223.9 277.8 331.5 395.6 472.1
WACC, % 9.63 9.95 9.77 9.57 9.62 9.71 9.71 9.71 9.71 9.71
PV UFCF
SUM PV UFCF 1,256.2
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 489
Terminal Value 7,872
Present Terminal Value 4,953
Enterprise Value 6,209
Net Debt 2,089
Equity Value 4,120
Diluted Shares Outstanding, MM 85
Equity Value Per Share 48.37

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Planet Fitness's financial data pre-filled to expedite your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Data: Planet Fitness's historical financial records and pre-populated forecasts.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Monitor Planet Fitness's intrinsic value update instantly.
  • Visual Data Representation: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

  • 1. Download the Template: Get the Excel file featuring Planet Fitness, Inc.'s (PLNT) financial data.
  • 2. Modify Assumptions: Adjust critical inputs such as membership growth rates, operating expenses, and capital investments.
  • 3. Analyze Results in Real-Time: The DCF model automatically computes the intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various projections to understand different valuation possibilities.
  • 5. Present with Assurance: Deliver expert valuation analysis to inform your strategic decisions.

Why Choose This Calculator for Planet Fitness, Inc. (PLNT)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for the fitness industry.
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Planet Fitness’s intrinsic value and Net Present Value.
  • Integrated Data: Access historical and projected data for precise calculations.
  • High-Quality Standards: Perfect for financial analysts, investors, and fitness industry consultants.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Planet Fitness stock (PLNT).
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Planet Fitness (PLNT).
  • Consultants: Deliver professional valuation insights to clients quickly and accurately regarding Planet Fitness (PLNT).
  • Business Owners: Understand how fitness franchises like Planet Fitness (PLNT) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios focused on Planet Fitness (PLNT).

What the Template Contains

  • Pre-Filled Data: Includes Planet Fitness, Inc.'s (PLNT) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Planet Fitness, Inc.'s (PLNT) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.