Individual Assignment 2

This analysis provides a comprehensive valuation of Pure Workout Gym located in Wudaokou. With an estimated revenue model highlighting membership fees and ancillary income, the study evaluates operational expenses, net income, and forecasts under a projected growth rate of 8% in perpetuity. The assessment incorporates crucial financial metrics such as WACC and reinvestment rates, leading to a projected enterprise value based on future cash flows and the capital structure of the gym.