The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$19.30Fair value$35.98Bull$56.39
FairClose
52-week traded range
52W low $24.5952W high $45.73
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Life Time Group Holdings, Inc. closed at $41.50, 15.3% above the consensus fair value of $35.98 drawn from 8 valuation models.
Financial DNA score 46/100 — Average. P/E of 25.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$32.95
-20.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$23.28
-43.9%
√(22.5 × EPS × BVPS)
EPS=1.66, BVPS=14.51 · outside Graham range (P/E 25, P/B 2.9) — asset-light, treat as a rough floor
P/E Fair Value
$33.20
-20.0%
EPS × 20x (sector P/E)
EPS=1.66, Sector P/E=20x
Peter Lynch (PEG)
$49.80
+20.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1.66, g=30%
EV/EBITDA
$56.39
+35.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=777.64M
Book Value (P/B)
$19.30
-53.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14.51, ROE=11.3%, g=6%, r=10%
Reverse DCF
$41.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.2% | Historical: 40%
Margin of Safety
$22.36
-46.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=29.81, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.