US · LTH
Life Time Group Holdings, Inc.
- Sector
- Consumer Cyclical · Leisure
- Headquarters
- Chanhassen, MN 55317
- Website
- lifetime.life
Price · as of 2025-12-31
$26.67
Market cap 5.95B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $29.64 | +11.14% |
| Intrinsic Value(DCF) | $10.58 | -60.33% |
| Graham-Dodd Method(GD) | $17.24 | -35.35% |
| Graham Formula(GF) | $37.21 | +39.53% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $74.67 | |||
| 2021 | $11.35 | $14.19 | $0.00 | $0.00 | $0.00 |
| 2022 | $17.25 | $79.87 | $0.00 | $4.56 | $0.00 |
| 2023 | $14.67 | $52.26 | $0.00 | $7.15 | $11.19 |
| 2024 | $29.12 | $27.90 | $0.00 | $10.69 | $19.79 |
| 2025 | $26.44 | $29.64 | $0.00 | $17.24 | $37.21 |
AI valuation
Our deep-learning model estimates Life Time Group Holdings, Inc.'s (LTH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $29.64
- Current price
- $26.67
- AI upside
- +11.14%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$10.58
-60.33% upside
Graham-Dodd
$17.24
-35.35% upside
Graham Formula
$37.21
+39.53% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LTH | Life Time Group Holdings,… | $26.67 | 5.95B | +11% | -60% | -35% | +40% | 15.43 | 1.84 | 1.92 | 14.08 | 12.41 | 3.37 | 88.68% | 16.07% | 12.48% | 13.03% | 4.49% | 4.69% | 2.16 | 5.85 | 0.63 | 0.44 | 7.47 | 12432.00% | 1428.00% | -14143.00% | -0.36% | 1.43 | -0.26% | 0.00% | 0.00% | 0.00% | 25.52 | -586.03 | 4.10 | 1.09 |
| ATAT | Atour Lifestyle Holdings … | $39.27 | 5.45B | -28% | +2,702% | -93% | +102% | 22.72 | 9.80 | 4.00 | 14.44 | 31.31 | 9.88 | 41.55% | 21.41% | 17.60% | 50.77% | 995.98% | 17.63% | 0.59 | 499.27 | 2.02 | 1.84 | -1.05 | 7256.00% | 5542.00% | -1424.00% | 5.76% | 0.61 | 1446.28% | 1.51% | 34.20% | 4.94% | 16.63 | 15.46 | 3.56 | 5.77 |
| BOOT | Boot Barn Holdings, Inc. | $189.22 | 5.77B | -19% | -36% | -68% | -31% | 27.81 | 4.45 | 2.63 | 18.17 | 123.59 | 5.75 | 37.52% | 12.52% | 9.47% | 17.44% | 12.19% | 9.72% | 0.50 | 159.89 | 2.45 | 0.25 | 1.62 | 2250.00% | 1464.00% | -10064.00% | -0.01% | 0.42 | -0.05% | 0.00% | 0.00% | 0.00% | 23.08 | -7337.12 | 2.89 | 5.67 |
| GOLF | Acushnet Holdings Corp. | $102.33 | 6B | +23,471% | -60% | — | -63% | 0.03 | 0.01 | 2.37 | 1.51 | — | 0.13 | 47.26% | 11.70% | 7.37% | 47.72% | 0.03% | 15.96% | 1.20 | 0.00 | 2.38 | 0.62 | 1.50 | -801.00% | 414.00% | 7030426.00% | 1979.09% | 0.45 | 14.31% | 925.93% | 30.00% | 929.42% | 3002.01 | 7.49 | 351.30 | 0.39 |
| M | Macy's, Inc. | $19.78 | 5.26B | +260% | -78% | -32% | -51% | 5.31 | 0.68 | 0.13 | 4.26 | 0.44 | 0.94 | 40.28% | 3.95% | 2.53% | 13.56% | 7.73% | 3.57% | 1.25 | 7.90 | 1.43 | 0.36 | 2.50 | 119375.00% | -360.00% | 14359.00% | 24.59% | 0.28 | 8.47% | 6.21% | 33.00% | 24.04% | 8.24 | 9.86 | 0.33 | 2.44 |
| MAT | Mattel, Inc. | $16.95 | 5.27B | +171% | -55% | -48% | -44% | 13.12 | 2.34 | 0.98 | 8.84 | — | 6.19 | 48.87% | 11.59% | 7.44% | 17.68% | 13.63% | 6.03% | 1.28 | 5.22 | 2.15 | 1.61 | 2.10 | -2152.00% | -59.00% | -10000.00% | 0.00% | 0.41 | 0.00% | 0.00% | 0.00% | 0.00% | 11.04 | — | 1.28 | 2.13 |
| MTN | Vail Resorts, Inc. | $135.81 | 4.88B | +64% | -55% | — | -40% | 17.99 | 12.63 | 1.81 | 9.61 | 74.79 | -3.46 | 42.78% | 18.89% | 9.45% | 51.91% | 12.06% | 5.19% | 8.11 | 3.26 | 0.63 | 0.49 | 3.45 | 2405.00% | 274.00% | -1488.00% | 5.96% | 0.33 | 9.30% | 6.12% | 110.10% | 11.16% | 14.94 | 26.16 | 2.82 | 1.52 |
| REYN | Reynolds Consumer Product… | $24.81 | 5.22B | +22% | -61% | — | -49% | 16.98 | 2.27 | 1.37 | 10.96 | — | -8.74 | 24.56% | 13.22% | 8.09% | 13.70% | 9.83% | 6.14% | 0.78 | 5.72 | 1.93 | 0.89 | 2.64 | -1437.00% | 70.00% | -1436.00% | 6.18% | 0.83 | 8.24% | 3.76% | 63.80% | 4.52% | 13.68 | 21.30 | 1.81 | 2.58 |
| THO | Thor Industries, Inc. | $96.13 | 5.08B | -20% | -59% | -58% | -81% | 20.18 | 1.22 | 0.54 | 9.02 | — | 3.09 | 13.99% | 4.36% | 2.70% | 6.19% | 7.77% | 3.67% | 0.22 | 8.63 | 1.75 | 0.82 | 0.55 | -202.00% | -462.00% | 1208.00% | 8.72% | 0.36 | 9.76% | 2.03% | 41.00% | 8.72% | 13.29 | 12.21 | 0.58 | 3.76 |
| URBN | Urban Outfitters, Inc. | $66.20 | 5.94B | +57% | -27% | -14% | +45% | 12.74 | 2.10 | 0.96 | 8.90 | 67.86 | 2.10 | 35.97% | 9.82% | 7.54% | 17.59% | 14.97% | 9.76% | 0.44 | — | 1.51 | 0.71 | 1.18 | 1878.00% | 1107.00% | 3899.00% | 7.51% | 0.51 | 14.12% | 0.00% | 0.00% | 5.84% | 10.66 | 14.50 | 1.05 | 4.18 |
| WH | Wyndham Hotels & Resorts,… | $81.80 | 6.18B | -0% | -58% | — | -70% | 31.57 | 13.02 | 4.26 | 19.50 | — | -4.55 | 58.85% | 28.41% | 13.51% | 34.53% | 9.13% | 4.59% | 6.53 | 2.92 | 0.71 | 0.71 | 6.42 | -3158.00% | 149.00% | 3320.00% | 5.27% | 0.74 | 9.92% | 2.08% | 65.80% | 6.83% | 22.38 | 28.31 | 6.36 | 1.76 |
About Life Time Group Holdings, Inc.
Life Time Group Holdings, Inc. provides health, fitness, and wellness experiences to a community of individual members in the United States and Canada. It primarily engages in designing, building, and operating sports and athletic, professional fitness, family recreation, and spa centers in a resort-like environment, principally in suburban and urban locations of metropolitan areas. The company also offers fitness floors with equipment, locker rooms, group fitness studios, indoor and outdoor pools, bistros, indoor and outdoor tennis courts, basketball courts, LifeSpa, LifeCafe, and childcare and Kids Academy learning spaces. Its Life Time Digital provides live streaming fitness classes, remote goal-based personal training, nutrition and weight loss support, curated award-winning health, and fitness and wellness content, as well as access to Apple Fitness+ that offers members content and wellness data monitoring. The company is also involved in media activities, conducting athletic events, and provision of related services. As of December 31, 2021, it operated 151 centers in 29 states and one Canadian Province, 63 of which were owned, including ground leases and 88 of which were leased. The company was formerly known as LTF Holdings, Inc. and changed its name to Life Time Group Holdings, Inc. in June 21, 2021. Life Time Group Holdings, Inc. was founded in 1992 and is headquartered in Chanhassen, Minnesota.
- CEO
- Bahram Akradi
- Employees
- 43K
- Beta
- 1.68
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10.58 ÷ $26.67) − 1 = -60.33% (DCF, example).