I

Interactive Strength Inc
NASDAQ:TRNR

Watchlist Manager
Interactive Strength Inc
NASDAQ:TRNR
Watchlist
Price: 1.48 USD -1.33%
Market Cap: 3.5m USD

Intrinsic Value

The intrinsic value of one TRNR stock under the Base Case scenario is 22.8 USD. Compared to the current market price of 1.48 USD, Interactive Strength Inc is Undervalued by 94%.

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

TRNR Intrinsic Value
22.8 USD
Undervaluation 94%
Intrinsic Value
Price
I
Worst Case
Base Case
Best Case
Compare TRNR to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about TRNR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Interactive Strength Inc

Current Assets 17.4m
Cash & Short-Term Investments 1.9m
Receivables 8.7m
Other Current Assets 6.7m
Non-Current Assets 68.1m
PP&E 37.5m
Intangibles 23.3m
Other Non-Current Assets 7.3m
Current Liabilities 30.8m
Accounts Payable 8.9m
Accrued Liabilities 7.7m
Other Current Liabilities 14.1m
Non-Current Liabilities 37.2m
Long-Term Debt 34m
Other Non-Current Liabilities 3.2m
Efficiency

Free Cash Flow Analysis
Interactive Strength Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Interactive Strength Inc

Revenue
9.8m USD
Cost of Revenue
-9.9m USD
Gross Profit
-83k USD
Operating Expenses
-22.2m USD
Operating Income
-22.3m USD
Other Expenses
2.5m USD
Net Income
-19.8m USD
Fundamental Scores

TRNR Profitability Score
Profitability Due Diligence

Interactive Strength Inc's profitability score is 17/100. The higher the profitability score, the more profitable the company is.

Negative Gross Margin
Negative 3Y Average Gross Margin
Negative 3Y Average Net Margin
Negative 3Y Average Operating Margin
17/100
Profitability
Score

Interactive Strength Inc's profitability score is 17/100. The higher the profitability score, the more profitable the company is.

TRNR Solvency Score
Solvency Due Diligence

Interactive Strength Inc's solvency score is 17/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
17/100
Solvency
Score

Interactive Strength Inc's solvency score is 17/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TRNR Price Targets Summary
Interactive Strength Inc

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

According to Wall Street analysts, the average 1-year price target for TRNR is 8.67 USD with a low forecast of 8.08 USD and a high forecast of 9.45 USD.

Lowest
Price Target
8.08 USD
446% Upside
Average
Price Target
8.67 USD
486% Upside
Highest
Price Target
9.45 USD
539% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Interactive Strength Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for TRNR 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

TRNR Insider Trading
Buy and sell transactions by insiders