Planet Fitness, Inc.
Bear Case (25th pct.)
12.2% vs price
Base Case (Median)
20.8% vs price
Bull Case (75th pct.)
28.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-63.47 | -225.4% | High (40%) |
| PE Comparable | $55.37 | 9.4% | Medium (25%) |
| Growth Trajectory DCF | $76.77 | 51.6% | Medium (20%) |
| EV/EBITDA | $66.59 | 31.5% | Medium (20%) |
| EV/FCF | $61.13 | 20.7% | Medium (20%) |
| Earnings Power Value | $61.16 | 20.8% | Medium (50%) |
Based on 6 out of 8 methods, PLNT appears undervalued at the current price of $50.63. The base case fair value of $61.14 implies 20.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.