DCF Tool

PLNT

Planet Fitness Inc – Theater Companies and Dinner Theaters
planet fitness isn’t your typical gym. sure, we have tons of the latest cardio and strength equipment, free weights, super clean locker rooms and unlimited fitness training. but we offer all that for just $10 a month. in a judgement free zone®. what’s a judgement free zone®? we do everything possible so that when you step inside any one of our 800 clubs, you feel at home. because we believe that everyone should have a place to work out where they can relax, go at their own pace and never have to worry about pressure or judgement. welcome to planet fitness. you belong. planet fitness is one of the most successful and fastest growing fitness franchises in the country. and it just so happens the hometown of our corporate headquarters frequently ranks on “best places to live” lists. if you’re interested in helping make this planet even stronger, check out job listings here - https://www.planetfitness.com/careers.aspx.
Analysis Results
Intrinsic Value $44.16
Latest Price $45.37
Relative Value 3% overvalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Millions)
Analysis Parameters
%
%
%
New Ticker
Ad
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 7.1%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 6.8%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 7.1%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (million) Present value (million)
2023 158 148
2024 169 148
2025 181 149
2026 194 149
2027 208 150
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 4430 million. This corresponds to a present value of 2990 million.

Intrinsic Value Per Share

The total present value of the projected cash flows is 744 million. Adding in the terminal value gives a total present value of 3730 million.

There are presently 84.6 million outstanding shares, so the intrinsic value per share is 44.16.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 555,531,000
Current Cash 409,840,000
Current Liabilities 244,530,000
Current Debt 20,750,000
Non-Cash Working Capital (NCWC) -78,089,000
Change in NCWC -35,484,000
EBIT 234,692,000
Tax Provision 50,515,000
Depreciation and Amortization 124,022,000
Capital Expenditure -100,057,000
Unlevered Free Cash Flow 149,523,296
Current Assets 662,414,000
Current Cash 545,909,000
Current Liabilities 176,610,000
Current Debt 17,500,000
Non-Cash Working Capital (NCWC) -42,605,000
Change in NCWC -75,548,000
EBIT 158,353,000
Tax Provision 5,659,000
Depreciation and Amortization 62,800,000
Capital Expenditure -54,074,000
Unlevered Free Cash Flow 74,225,045
Current Assets 566,816,000
Current Cash 439,478,000
Current Liabilities 111,895,000
Current Debt 17,500,000
Non-Cash Working Capital (NCWC) 32,943,000
Change in NCWC 57,039,000
EBIT 64,194,000
Tax Provision 687,000
Depreciation and Amortization 53,832,000
Capital Expenditure -52,560,000
Unlevered Free Cash Flow 122,505,000
Current Assets 540,138,000
Current Cash 436,256,000
Current Liabilities 145,478,000
Current Debt 17,500,000
Non-Cash Working Capital (NCWC) -24,096,000
Change in NCWC -3,802,000
EBIT 234,929,000
Tax Provision 37,764,000
Depreciation and Amortization 44,346,000
Capital Expenditure -57,890,000
Unlevered Free Cash Flow 166,352,993
Current Assets 388,540,000
Current Cash 289,431,000
Current Liabilities 131,403,000
Current Debt 12,000,000
Non-Cash Working Capital (NCWC) -20,294,000
Change in NCWC 20,630,000
EBIT 184,922,000
Tax Provision 28,642,000
Depreciation and Amortization 35,260,000
Capital Expenditure -40,860,000
Unlevered Free Cash Flow 159,767,059
Current Assets 177,001,000
Current Cash 113,080,000
Current Liabilities 112,030,000
Current Debt 7,185,000
Non-Cash Working Capital (NCWC) -40,924,000
Change in NCWC -15,668,000
EBIT 147,889,000
Tax Provision 373,580,000
Depreciation and Amortization 31,761,000
Capital Expenditure -37,722,000
Unlevered Free Cash Flow -2,469,772
Current Assets 91,225,000
Current Cash 40,393,000
Current Liabilities 83,273,000
Current Debt 7,185,000
Non-Cash Working Capital (NCWC) -25,256,000
Change in NCWC -5,619,000
EBIT 114,293,000
Tax Provision 18,661,000
Depreciation and Amortization 31,502,000
Capital Expenditure -15,377,000
Unlevered Free Cash Flow 101,076,731
Current Assets 72,945,000
Current Cash 31,430,000
Current Liabilities 66,252,000
Current Debt 5,100,000
Non-Cash Working Capital (NCWC) -19,637,000
Change in NCWC 4,945,000
EBIT 71,829,000
Tax Provision 9,148,000
Depreciation and Amortization 32,158,000
Capital Expenditure -19,488,000
Unlevered Free Cash Flow 75,545,533
Current Assets 75,318,000
Current Cash 43,291,000
Current Liabilities 60,885,000
Current Debt 4,276,000
Non-Cash Working Capital (NCWC) -24,582,000
Change in NCWC -4,777,000
EBIT 62,533,000
Tax Provision 1,183,000
Depreciation and Amortization 32,341,000
Capital Expenditure -16,650,000
Unlevered Free Cash Flow 71,524,432

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.