PLNT — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($81.84)
DCF	$160.86	+96.6%
Graham Number	—	—
Reverse DCF	—	implied g: 22.9%
DDM	—	—
EV/EBITDA	$81.83	-0.0%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $183.96M

Near-term growth (yrs 1–5)(%)Rev: 10.7% / EPS: 32.5%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.76%

Computed WACC: 7.76%

Cost of equity (Re)11.11%(Rf 4.30% + β 1.24 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)69.82%

Debt weight (D/V)30.18%

Results

Intrinsic Value / share$217.20

Current Price$81.84

Upside / Downside+165.4%

Net Debt (used)$2.49B

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	24.5%	28.5%	32.5%	36.5%	40.5%
7.0%	$189.22	$225.88	$267.32	$314.00	$366.40
8.0%	$143.05	$171.82	$204.32	$240.93	$282.00
9.0%	$111.42	$134.80	$161.20	$190.91	$224.24
10.0%	$88.51	$107.98	$129.95	$154.68	$182.40
11.0%	$71.21	$87.73	$106.37	$127.34	$150.84

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $2.62

Book Value / share($)Yahoo: $-6.00

Results

Graham Number requires positive EPS and positive Book Value per share. BVPS is zero or negative.

Graham Number—

Current Price$81.84

Margin of Safety—

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.76%

Terminal growth rate(%)

Computed WACC: 7.76%

Cost of equity (Re)11.11%(Rf 4.30% + β 1.24 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)69.82%

Debt weight (D/V)30.18%

Results

Current Price$81.84

Implied Near-term FCF Growth18.6%

Historical Revenue Growth10.7%

Historical Earnings Growth32.5%

Base FCF (TTM)$183.96M

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$81.84

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $549.30M

Target EV/EBITDA multipleCurrent: 16.4×

Net Debt($B)Default: $2.49B

Results

Implied Equity Value / share$81.83

Current Price$81.84

Upside / Downside-0.0%

Implied EV$9.02B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	$494.33M	$1.49B	$2.49B	$3.49B	$4.49B
12.4x	$79.36	$66.81	$54.26	$41.72	$29.17
14.4x	$93.14	$80.60	$68.05	$55.50	$42.95
16.4x	$106.93	$94.38	$81.83	$69.29	$56.74
18.4x	$120.71	$108.16	$95.62	$83.07	$70.52
20.4x	$134.50	$121.95	$109.40	$96.85	$84.31

← Overview Financial Statements ← Companies