Planet Fitness, Inc. (NYSE: PLNT)

Sector: Consumer Cyclical Industry: Leisure CIK: 0001637207
Market Cap 7.78 Bn
P/B -39.93
P/E 37.79
P/S 6.04
ROIC (Qtr) 10.65
Div Yield % 0.00
Rev 1y % (Qtr) 13.04
Total Debt (Qtr) 2.58 Bn
Debt/Equity (Qtr) -13.22
Add ratio to table...

About

Planet Fitness, Inc., or PLNT, is a Delaware corporation that operates in the fitness industry, with a distinct approach that focuses on providing a high-quality fitness experience in a welcoming and non-intimidating environment, which it calls the "Judgement Free Zone." The company has established itself as one of the largest and fastest-growing franchisors and operators of fitness centers globally, with a highly recognized national brand and a robust franchise system. Planet Fitness's main business activities include operating and managing fitness...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 385.41M provide 17.13x coverage of short-term debt 22.50M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 358.49M provides exceptional 271.38x coverage of minority interest expenses 1.32M, showing strong core operations.
  • Operating cash flow of 358.49M provides strong 29.68x coverage of stock compensation 12.08M, indicating sustainable incentive practices.
  • Robust free cash flow of 225.28M exceeds capital expenditure of 133.22M by 1.69x, indicating strong organic growth funding capability.
  • Strong operating cash flow of 358.49M provides 2.64x coverage of SG&A expenses 136.04M, showing efficient operational cost management.

Bear case

  • Operating cash flow of 358.49M barely covers its investment activities of (166.44M), with a coverage ratio of -2.15, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 385.41M provide limited coverage of acquisition spending of (1.52M), which is -252.89x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • High receivables of 86.08M relative to inventory of 6.98M (12.33 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating earnings of 399.73M show weak coverage of depreciation charges of 155.93M, with a 2.56 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 225.28M represents just -9.97x of debt issuance (22.59M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

Product and Service Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Leisure
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 AS Amer Sports, Inc. 22.38 Bn 71.89 3.67 1.87 Bn
2 HAS Hasbro, Inc. 13.30 Bn 46.47 3.26 3.32 Bn
3 PLNT Planet Fitness, Inc. 7.78 Bn 37.79 6.04 2.58 Bn
4 GOLF Acushnet Holdings Corp. 7.40 Bn 80.24 4.75 0.90 Bn
5 LTH Life Time Group Holdings, Inc. 6.29 Bn 21.85 2.16 4.13 Bn
6 MAT Mattel Inc /De/ 5.43 Bn 12.57 1.04 2.59 Bn
7 YETI YETI Holdings, Inc. 3.97 Bn 24.75 2.17 0.22 Bn
8 MSGE Madison Square Garden Entertainment Corp. 2.95 Bn 56.80 2.91 1.20 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 3.26 1.19
EV to Cash from Ops. EV/CFO 27.84 -6.09
EV to Debt EV to Debt 3.88 14.49
EV to EBIT EV/EBIT 24.97 -159.90
EV to EBITDA EV/EBITDA 18.68 -4.06
EV to Free Cash Flow [EV/FCF] EV/FCF 44.30 0.74
EV to Market Cap EV to Market Cap 1.28 -0.64
EV to Revenue EV/Rev 7.75 4.65
Price to Book Value [P/B] P/B -39.93 4.75
Price to Earnings [P/E] P/E 37.79 12.00
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 -0.51
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 3.11
Dividend per Basic Share Div per Share (Qtr) 0.00 0.22
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 6.13
Interest Coverage Int. cover (Qtr) 3.76 -30.68
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 18.88 -13.50
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 5.15 1,190.33
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 13.88
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 23.93 -111.75
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 14.87 -165.31
EBIT Growth (1y) % EBIT 1y % (Qtr) 23.31 -1,562.20
EBT Growth (1y) % EBT 1y % (Qtr) 27.75 -1,555.34
EPS Growth (1y) % EPS 1y % (Qtr) 31.72 -377.44
FCF Growth (1y) % FCF 1y % (Qtr) 16.21 10.93
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 12.76 17.65
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.42 0.73
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.07
Cash Ratio Cash Ratio (Qtr) 1.28 3.31
Current Ratio Curr Ratio (Qtr) 2.08 4.80
Debt to Equity Ratio Debt/Equity (Qtr) -13.22 2.35
Interest Cover Ratio Int Coverage (Qtr) 3.76 -30.68
Times Interest Earned Times Interest Earned (Qtr) 3.76 -30.68
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 43.10 -57.55
EBIT Margin % EBIT Margin % (Qtr) 31.03 -65.38
EBT Margin % EBT Margin % (Qtr) 22.78 -69.55
Gross Margin % Gross Margin % (Qtr) 51.90 46.51
Net Profit Margin % Net Margin % (Qtr) 16.00 -74.45