Life Time Group Holdings

Ten Club Openings Will Face Risks Yet Unlock Future Potential

AnalystLowTarget

Not Invested

Consensus Narrative from 11 Analysts

Published

29 Apr 25

Updated

14 May 25

AnalystLowTarget's Fair Value

US$28.00

2.1% overvalued

14 May

US$28.59

26.4%

-1.5%

Author's Valuation

US$28.0

2.1% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Decreased 1.45%

AnalystLowTarget has increased revenue growth from 9.8% to 10.9%.

AnalystLowTarget Fair Value

US$28.0

2.1% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

10.45%

Hospitality revenue growth rate

0.43%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.66%

Calculation

US$361.20m

Earnings '28

25.37x

PE Ratio '28

US$9.16b

Market Cap '28

US$9.16b

Market Cap '28

245.49m

No. shares '28

US$37.33

Share Price '28

US$37.33 Share Price '28

Discounted to 2025 @ 8.81% p.a.

US$28.97

Fair Value '25

Ten Club Openings Will Face Risks Yet Unlock Future Potential

Shared on07 May 25Fair value Decreased 1.45%

Shared on07 May 25
Fair value Decreased 1.45%