| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | 2 | — | — | 1 | 1 |
| Sell | — | — | — | — | — | — | — | — | — | — | — | 1 |
| total | individual payouts | |
|---|---|---|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡ |
|
| 2017 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 397.02 | 463.84 | 518.72 | 473.70 |
| Receivables | 56.28 | 96.54 | 107.48 | 110.92 |
| Inventory | 4.68 | 6.15 | 7.58 | 9.22 |
| Other | — | — | — | 9.56 |
| 471.82 | 588.02 | 658.39 | 628.09 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 23.79 | 32.89 | 39.68 | 52.19 |
| ST’ Debt | 20.75 | 22.50 | 23.88 | 25.75 |
| Other | 39.61 | 41.55 | 59.45 | 60.90 |
| 251.33 | 282.50 | 312.49 | 396.51 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 337.24 | 365.22 | — | — |
—
|
| ’25 | 276.66 | 340.88 | 330.35 | 376.26 |
1,324.14
|
| ’24 | 248.02 | 300.94 | 292.25 | 340.45 |
1,181.65
|
| ’23 | 222.23 | 286.46 | 277.55 | 285.09 |
1,071.33
|
| ’22 | 186.68 | 224.44 | 244.39 | 281.27 |
936.77
|
| ’21 | 111.88 | 137.25 | 154.26 | 183.64 |
587.02
|
| ’20 | 127.23 | 40.23 | 105.38 | 133.77 |
406.62
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 147.52 | 45.93 | — | — |
—
|
| ’25 | 133.93 | 43.97 | 131.47 | 109.06 |
418.42
|
| ’24 | 89.73 | 78.22 | 126.79 | 49.13 |
343.87
|
| ’23 | 97.91 | 59.42 | 109.59 | 63.33 |
330.25
|
| ’22 | 58.01 | 52.25 | 80.16 | 49.78 |
240.21
|
| ’21 | 23.52 | 50.74 | 75.22 | 39.80 |
189.29
|
| ’20 | 73.12 | (86.11) | 10.87 | 33.25 |
31.14
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 122.02 | 4.00 | — | — |
—
|
| ’25 | 112.93 | 6.17 | 76.69 | 58.97 |
254.75
|
| ’24 | 63.42 | 40.18 | 78.17 | 7.04 |
188.81
|
| ’23 | 74.91 | 37.27 | 70.10 | 11.98 |
194.27
|
| ’22 | 34.14 | 34.76 | 56.45 | 14.86 |
140.21
|
| ’21 | 17.16 | 37.71 | 62.85 | 17.54 |
135.26
|
| ’20 | 64.15 | (98.12) | (4.58) | 17.41 |
(21.14)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.65 | 0.87 | — | — |
—
|
| ’25 | 0.50 | 0.69 | 0.70 | 0.73 |
2.62
|
| ’24 | 0.39 | 0.56 | 0.50 | 0.56 |
2.00
|
| ’23 | 0.27 | 0.48 | 0.46 | 0.41 |
1.62
|
| ’22 | 0.19 | 0.26 | 0.32 | 0.40 |
1.18
|
| ’21 | 0.07 | 0.17 | 0.21 | 0.07 |
0.51
|
| ’20 | 0.11 | (0.36) | (0.04) | 0.11 |
(0.19)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 54.15 | 44.13 | 54.35 | 87.72 | — | — | — |
Low Price
|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 97.33 | 85.91 | 102.90 | 114.47 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,795 | 3,411 | 3,806 | 4,020 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.34 | 0.31 | 0.31 | 0.33 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 936.77 | 1,071.33 | 1,181.65 | 1,324.14 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 81.08% | 82.26% | 83.32% | 82.61% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 161.44 | 207.54 | 246.73 | 308.98 | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 17.23% | 19.37% | 20.88% | 23.33% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 110.46 | 147.04 | 174.24 | 220.26 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 129.54 | 154.91 | 165.71 | 161.15 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.13 | 12.62 | 13.80 | 15.85 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 1.18 | 1.63 | 2.01 | 2.62 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.86 | 3.89 | 4.02 | 5.01 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.19) | (1.60) | (1.81) | (1.96) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.67 | 2.29 | 2.21 | 3.05 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.51) | (1.40) | (2.52) | (5.79) | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 84.14 | 84.90 | 85.62 | 83.52 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 66.23 | 44.76 | 49.19 | 41.40 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.02 | 5.78 | 7.16 | 6.84 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 0.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 8.65 | 7.26 | 8.61 | 8.32 | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 57.78 | 40.05 | 53.87 | 43.27 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 240.21 | 330.25 | 343.87 | 418.42 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (100.00) | (135.99) | (155.06) | (163.67) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 140.21 | 194.27 | 188.81 | 254.75 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 311.00 | 220.49 | 305.52 | 345.90 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,998.88 | 1,983.62 | 2,170.53 | 2,482.25 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,526.38 | 1,586.60 | 1,706.69 | 1,963.54 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (211.56) | (118.99) | (215.37) | (483.38) | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.08% | 4.75% | 5.70% | 7.10% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10.94% | 11.62% | 13.59% | 16.67% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (23.27%) | (83.69%) | (102.91%) | (62.71%) | ‡‡‡‡‡ | — | — |
ROE
|
Planet Fitness (PLNT) has built a fortress in the fitness industry through its affordable “Judgement Free Zone” franchise model, delivering 15.1% revenue CAGR from $378 million in 2016 to $1.18 billion in 2024, even rebounding sharply from a 41% COVID plunge with a V-shaped recovery fueled by digital pivots and pent-up demand. Gross margins expanded to 83.3%, driven by high-margin royalties, while free cash flow per share surged from -$0.26 in 2020 to $2.22, highlighting efficient conversion of membership growth into shareholder value amid 3,800+ locations and 18 million members.
Projections signal sustained momentum: 11.4% revenue CAGR through 2027 to $1.63 billion, with EPS rocketing 23.8% annually to $3.82, supported by 20-22% EBT margins and ROIC above peers. Stock gains of 311% since 2016 track EPS tightly, yet current levels suggest undervaluation, with analyst targets implying 43% upside potential versus the consumer discretionary sector.
Caution flags include rising debt to $2.17 billion, negative equity, insider selling without buys, and capex pressures, but tailwinds like low gym penetration and affordability amid inflation position PLNT for market share grabs—boasting a 65% shot at 20%+ returns in 12-18 months.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.