World226_BS_02

Investment Banking Scenario / Sensitivity Analysis

Investment Banking World 226 | task_5b98bfe5ef1c4832808e8a7ba4a53aaa

Prompt

Planet Fitness is considering the acquisition of 100% stake in The Gym Group and taking it private in order to expand its presence within the UK. 

Using GYM H1 2025 and GYM annual 2024 docs, consider the following assumptions:
1) Assume the full year 2025 revenue equal to LTM revenue June 2025
2) Assume the full year 2025 Group Adjusted EBITDA less normalized rent equal to LTM Group Adjusted EBITDA less normalized rent June 2025. 
3) Assume the annual revenue growth is 3% for all years going fo...

Files

Use in Your Answer

No task input snapshot for this task (`task_input_files` is null).

Gold Response

The Equity Value for a 100% stake purchase of The Gym Group is $698.36mm.
The IRR for Planet Fitness 18.10%/


# Dividends 
- 2026 dividends $50.40 mm
- 2027 dividends $54.96 mm
- 2028 dividends $59.83 mm
- 2029 dividends $65.05 mm
- 2030 dividends $70.62 mm

Rubric (7 criteria)

7 criteria

Traces (0)

No traces for this task

Input Analysis

Prompt: 369 words - 2,053 chars
: ~480 tokens
Structure: 16 sentences - 0 questions
Ref. Files: 16 files
: 16 pdf

Output Analysis

Output Type: Message In Console
Response: text - 47 words - 12 lines
: ~61 tokens
Prompt Tokens: 480
Gold Tokens: 62
Total Tokens: 611
Rubric: 7 criteria