GYM Group PLC
LSE:GYM

Watchlist Manager
GYM Group PLC Logo
GYM Group PLC
LSE:GYM
Watchlist
Price: 165.8 GBX 0.61% Market Closed
Market Cap: 294.9m GBX
Have any thoughts about
GYM Group PLC?
Write Note

Intrinsic Value

The intrinsic value of one GYM stock under the Base Case scenario is 360.72 GBX. Compared to the current market price of 165.8 GBX, GYM Group PLC is Undervalued by 54%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GYM Intrinsic Value
360.72 GBX
Undervaluation 54%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
GYM Group PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for GYM cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about GYM?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Hotels, Restaurants & Leisure Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about GYM Group PLC

Provide an overview of the primary business activities
of GYM Group PLC.

What unique competitive advantages
does GYM Group PLC hold over its rivals?

What risks and challenges
does GYM Group PLC face in the near future?

Summarize the latest earnings call
of GYM Group PLC.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for GYM Group PLC.

Provide P/S
for GYM Group PLC.

Provide P/E
for GYM Group PLC.

Provide P/OCF
for GYM Group PLC.

Provide P/FCFE
for GYM Group PLC.

Provide P/B
for GYM Group PLC.

Provide EV/S
for GYM Group PLC.

Provide EV/GP
for GYM Group PLC.

Provide EV/EBITDA
for GYM Group PLC.

Provide EV/EBIT
for GYM Group PLC.

Provide EV/OCF
for GYM Group PLC.

Provide EV/FCFF
for GYM Group PLC.

Provide EV/IC
for GYM Group PLC.

Show me price targets
for GYM Group PLC made by professional analysts.

What are the Revenue projections
for GYM Group PLC?

How accurate were the past Revenue estimates
for GYM Group PLC?

What are the Net Income projections
for GYM Group PLC?

How accurate were the past Net Income estimates
for GYM Group PLC?

What are the EPS projections
for GYM Group PLC?

How accurate were the past EPS estimates
for GYM Group PLC?

What are the EBIT projections
for GYM Group PLC?

How accurate were the past EBIT estimates
for GYM Group PLC?

Compare the revenue forecasts
for GYM Group PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of GYM Group PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of GYM Group PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of GYM Group PLC compared to its peers.

Compare the P/E ratios
of GYM Group PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing GYM Group PLC with its peers.

Analyze the financial leverage
of GYM Group PLC compared to its main competitors.

Show all profitability ratios
for GYM Group PLC.

Provide ROE
for GYM Group PLC.

Provide ROA
for GYM Group PLC.

Provide ROIC
for GYM Group PLC.

Provide ROCE
for GYM Group PLC.

Provide Gross Margin
for GYM Group PLC.

Provide Operating Margin
for GYM Group PLC.

Provide Net Margin
for GYM Group PLC.

Provide FCF Margin
for GYM Group PLC.

Show all solvency ratios
for GYM Group PLC.

Provide D/E Ratio
for GYM Group PLC.

Provide D/A Ratio
for GYM Group PLC.

Provide Interest Coverage Ratio
for GYM Group PLC.

Provide Altman Z-Score Ratio
for GYM Group PLC.

Provide Quick Ratio
for GYM Group PLC.

Provide Current Ratio
for GYM Group PLC.

Provide Cash Ratio
for GYM Group PLC.

What is the historical Revenue growth
over the last 5 years for GYM Group PLC?

What is the historical Net Income growth
over the last 5 years for GYM Group PLC?

What is the current Free Cash Flow
of GYM Group PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for GYM Group PLC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
GYM Group PLC

Current Assets 15.4m
Cash & Short-Term Investments 7.4m
Receivables 7.4m
Other Current Assets 600k
Non-Current Assets 555.5m
Long-Term Investments 1m
PP&E 446.5m
Intangibles 91.7m
Other Non-Current Assets 16.3m
Current Liabilities 77.4m
Accounts Payable 49m
Other Current Liabilities 28.4m
Non-Current Liabilities 365.9m
Long-Term Debt 364.2m
Other Non-Current Liabilities 1.7m
Efficiency

Earnings Waterfall
GYM Group PLC

Revenue
216.3m GBP
Cost of Revenue
-2.9m GBP
Gross Profit
213.4m GBP
Operating Expenses
-193.8m GBP
Operating Income
19.6m GBP
Other Expenses
-21.7m GBP
Net Income
-2.1m GBP

Free Cash Flow Analysis
GYM Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

GYM Profitability Score
Profitability Due Diligence

GYM Group PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive Free Cash Flow
ROE is Increasing
50/100
Profitability
Score

GYM Group PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

GYM Solvency Score
Solvency Due Diligence

GYM Group PLC's solvency score is 14/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
High D/E
Short-Term Solvency
Positive Net Debt
14/100
Solvency
Score

GYM Group PLC's solvency score is 14/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GYM Price Targets Summary
GYM Group PLC

Wall Street analysts forecast GYM stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GYM is 192.07 GBX with a low forecast of 146.45 GBX and a high forecast of 236.25 GBX.

Lowest
Price Target
146.45 GBX
12% Downside
Average
Price Target
192.07 GBX
16% Upside
Highest
Price Target
236.25 GBX
42% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for GYM?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for GYM is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

GYM Group PLC Logo
GYM Group PLC

Country

United Kingdom

Industry

Hotels, Restaurants & Leisure

Market Cap

294.9m GBP

Dividend Yield

0%

Description

The Gym Group Plc engages in provision of health and fitness facilities. The company is headquartered in Guildford, Surrey and currently employs 2,005 full-time employees. The company went IPO on 2015-11-09. The firm provides health and fitness facilities. The firm operates approximately 183 sites across all regions of the United Kingdom. The company offers gym memberships and has approximately 578,000 members. The Company’s subsidiaries include The Gym Group Midco1 Limited, The Gym Group Midco2 Limited, The Gym Group Operations Limited, The Gym Limited, Derwent Fitness NW Limited and Derwent Fitness GS Limited.

Contact

SURREY
Guildford
Woodbridge Meadows
www.tggplc.com

IPO

2015-11-09

Employees

2 005

Officers

CEO & Executive Director
Mr. William John Orr
CFO & Executive Director
Mr. Luke Logan Tait
Founder & Chairman of the Board
Mr. John Treharne
Chief Technology Officer
Mr. Milan Juza
Director of Strategy & Corporate Development
Mr. Nick Shelmerdine
Chief People Officer
Ms. Ruth Jackson
Show More
Chief Development & Sustainability Officer
Mr. David Melhuish
Company Secretary
Ms. Alison Camille Skerritt
Show Less

See Also

Discover More
What is the Intrinsic Value of one GYM stock?

The intrinsic value of one GYM stock under the Base Case scenario is 360.72 GBX.

Is GYM stock undervalued or overvalued?

Compared to the current market price of 165.8 GBX, GYM Group PLC is Undervalued by 54%.

Back to Top