Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
Metrics | Range | Conclusion |
---|---|---|
Selected LTM Pb Multiple | -32.1x - -35.5x | -33.8x |
Historical Pb Multiple | -41.0x - -9.3x | -31.4x |
Fair Value | €72.03 - €79.61 | €75.82 |
Upside | -22.6% - -14.4% | -18.5% |
Benchmarks | - | Full Ticker |
Life Time Group Holdings, Inc. | - | NYSE:LTH |
The Gym Group plc | - | OTCPK:GYYM.F |
Basic-Fit N.V. | - | OTCPK:BSFF.F |
Noodles & Company | - | NasdaqGS:NDLS |
United Parks & Resorts Inc. | - | NYSE:PRKS |
Planet Fitness, Inc. | - | DB:3PL |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
LTH | GYYM.F | BSFF.F | NDLS | PRKS | 3PL | |||
NYSE:LTH | OTCPK:GYYM.F | OTCPK:BSFF.F | NasdaqGS:NDLS | NYSE:PRKS | DB:3PL | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 39.1% | 4.1% | -6.3% | NM- | 20.5% | 7.9% | ||
3Y CAGR | NM- | NM- | NM- | NM- | -3.9% | 59.0% | ||
Latest Twelve Months | 182.2% | 152.4% | 396.3% | -203.8% | -7.1% | 19.8% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -13.7% | -17.9% | -16.4% | -2.7% | 0.9% | 10.2% | ||
Prior Fiscal Year | 3.4% | -4.1% | -0.3% | -2.0% | 13.6% | 13.8% | ||
Latest Fiscal Year | 6.0% | 1.9% | 0.7% | -7.3% | 13.2% | 15.6% | ||
Latest Twelve Months | 7.6% | 1.9% | 0.7% | -7.9% | 13.0% | 15.9% | ||
Return on Equity | ||||||||
5 Year Average Margin | -10.2% | -13.3% | -14.7% | -61.6% | 832.5% | NA | ||
Prior Fiscal Year | 3.5% | -6.4% | -0.7% | -30.1% | NM | NM | ||
Latest Twelve Months | 8.2% | 3.4% | 2.0% | -357.3% | NM | NM | ||
Next Fiscal Year | 12.0% | 3.6% | 10.7% | 112.7% | -48.3% | -95.0% | ||
Two Fiscal Years Forward | 12.0% | 4.9% | 16.2% | 35.4% | -36.1% | -89.5% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 2.4x | 1.2x | 1.4x | 0.1x | 1.6x | 7.9x | ||
Price / LTM EPS | 31.1x | 63.4x | 207.8x | -1.1x | 12.2x | 49.3x | ||
Price / Book | 2.4x | 2.1x | 4.0x | -3.0x | -5.7x | -40.4x | ||
Price / Fwd Book | 2.2x | 2.5x | 3.6x | -2.1x | -4.1x | -30.3x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | -5.7x | 2.1x | 4.0x | |||||
Historical P/B Ratio | -41.0x | -31.4x | -9.3x | |||||
Selected P/B Multiple | -32.1x | -33.8x | -35.5x | |||||
(x) Book Value | (220) | (220) | (220) |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | LTH | GYYM.F | BSFF.F | NDLS | PRKS | 3PL | |
Value of Common Equity | 6,451 | 337 | 1,628 | 41 | 2,714 | 9,122 | |
(/) Shares Outstanding | 219.4 | 228.5 | 65.9 | 45.9 | 55.0 | 83.9 | |
Implied Stock Price | 29.40 | 1.47 | 24.72 | 0.90 | 49.37 | 108.78 | |
FX Conversion Rate to Trading Currency | 1.00 | 0.74 | 0.85 | 1.00 | 1.00 | 1.17 | |
Implied Stock Price (Trading Cur) | 29.40 | 2.00 | 28.92 | 0.90 | 49.37 | 93.00 | |
Trading Currency | USD | USD | USD | USD | USD | EUR | |
FX Rate to Reporting Currency | 1.00 | 0.74 | 0.85 | 1.00 | 1.00 | 1.17 |