|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 109.15 USD | -1.74% |
|
-2.52% | +10.40% |
| Dec. 05 | Planet Fitness Prices $750 Million Securitized Financing Facility | CI |
| Dec. 01 | Planet Fitness, Inc. Announces Proposal of Refinancing Transaction | CI |
Company Valuation: Planet Fitness, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,351 | 7,549 | 6,573 | 6,237 | 8,323 | 9,218 | - | - |
| Change | - | 18.86% | -12.93% | -5.11% | 33.44% | 10.75% | - | - |
| Enterprise Value (EV) 1 | 7,604 | 8,703 | 8,162 | 7,945 | 10,200 | 11,011 | 10,909 | 10,755 |
| Change | - | 14.45% | -6.22% | -2.66% | 28.39% | 7.95% | -0.92% | -1.41% |
| P/E ratio | -409x | 178x | 66.8x | 45.1x | 49.4x | 42.7x | 34.5x | 29.1x |
| PBR | -9.52x | -12.3x | -35.5x | -55.6x | -38.9x | -42.8x | -477x | 27.8x |
| PEG | - | -0x | 1x | 1.2x | 2.1x | 1.5x | 1.5x | 1.5x |
| Capitalization / Revenue | 15.6x | 12.9x | 7.02x | 5.82x | 7.04x | 7.02x | 6.33x | 5.69x |
| EV / Revenue | 18.7x | 14.8x | 8.71x | 7.42x | 8.63x | 8.39x | 7.49x | 6.64x |
| EV / EBITDA | 63.2x | 38.8x | 22.3x | 18.2x | 20.9x | 20.1x | 17.6x | 15.3x |
| EV / EBIT | 114x | 53.8x | 33.8x | 27.8x | 31.2x | 28.2x | 24x | 20.4x |
| EV / FCF | -355x | 64.4x | 58.2x | 40.9x | 54x | 40.6x | 39.6x | 32.7x |
| FCF Yield | -0.28% | 1.55% | 1.72% | 2.45% | 1.85% | 2.46% | 2.52% | 3.06% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.19 | 0.51 | 1.18 | 1.62 | 2 | 2.559 | 3.159 | 3.755 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 406.6 | 587 | 936.8 | 1,071 | 1,182 | 1,312 | 1,456 | 1,619 |
| EBITDA 1 | 120.4 | 224.4 | 365.8 | 435.4 | 487.7 | 546.6 | 618.2 | 700.7 |
| EBIT 1 | 66.53 | 161.6 | 241.8 | 286 | 327.4 | 390 | 455.5 | 526.3 |
| Net income 1 | -14.99 | 42.77 | 99.4 | 138.3 | 172 | 215.8 | 263.3 | 310.6 |
| Net Debt 1 | 1,253 | 1,154 | 1,589 | 1,708 | 1,877 | 1,793 | 1,692 | 1,538 |
| Reference price 2 | 77.63 | 90.58 | 78.80 | 73.00 | 98.87 | 109.15 | 109.15 | 109.15 |
| Nbr of stocks (in thousands) | 81,815 | 83,345 | 83,416 | 85,439 | 84,181 | 82,983 | - | - |
| Announcement Date | 2/18/21 | 2/24/22 | 2/23/23 | 2/22/24 | 2/25/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 43.41x | 8.39x | 20.14x | -.--% | 9.22B | |
| 19.71x | 2.42x | 8.79x | -.--% | 5.89B | |
| 22.38x | 3.19x | 10x | 2.14% | 2.76B | |
| 94.94x | 3.38x | 7.38x | -.--% | 2.15B | |
| 25.85x | 2.16x | 16.82x | 0.85% | 2.04B | |
| 21.38x | 4.64x | 9.94x | 2.57% | 1.57B | |
| 16.55x | 2.44x | 6.38x | 2.07% | 764M | |
| 13.95x | 1.45x | 6.16x | 3.28% | 452M | |
| 59.45x | 2.74x | 7.05x | -.--% | 342M | |
| Average | 35.29x | 3.42x | 10.30x | 1.21% | 2.8B | |
| Weighted average by Cap. | 36.04x | 4.88x | 13.54x | 0.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- PLNT Stock
- Valuation Planet Fitness, Inc.
Select your edition
All financial news and data tailored to specific country editions
