Beachbody Company Inc
NYSE:BODI

Watchlist Manager
Beachbody Company Inc Logo
Beachbody Company Inc
NYSE:BODI
Watchlist
Price: 11.52 USD 3.69%
Market Cap: $81.7m

Relative Value

The Relative Value of one BODI stock under the Base Case scenario is hidden USD. Compared to the current market price of 11.52 USD, Beachbody Company Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BODI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

BODI Competitors Multiples
Beachbody Company Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Beachbody Company Inc
NYSE:BODI
81.4m USD 0.3 -1.5 6.2 -3.2
AU
Slater & Gordon Ltd
ASX:SGH
19.4B AUD 1.8 37.3 17.9 17.9
US
Service Corporation International
NYSE:SCI
11.2B USD 2.6 20.9 11.9 16
PH
Golden MV Holdings Inc
XPHS:HVN
644.1B PHP 249.4 914.3 633.8 644.2
US
ADT Inc
NYSE:ADT
6.5B USD 1.3 10.2 5.2 10.7
US
StubHub Holdings Inc
NYSE:STUB
5.2B USD 0 0 0 0
US
H & R Block Inc
NYSE:HRB
4.9B USD 1.3 8 6.5 7.3
US
Frontdoor Inc
NASDAQ:FTDR
4.3B USD 2.1 16.6 9.9 11.7
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
2B USD 2.2 27.5 19.6 25.5
US
Pinelawn Cemetery
OTC:PLWN
2B USD 0 0 0 0
IN
Urban Company Ltd
NSE:URBANCO
179.6B INR 15.5 74.2 -565.3 -249.2
P/E Multiple
Earnings Growth PEG
US
Beachbody Company Inc
NYSE:BODI
Average P/E: 138.6
Negative Multiple: -1.5
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
37.3
33%
1.1
US
Service Corporation International
NYSE:SCI
20.9
8%
2.6
PH
G
Golden MV Holdings Inc
XPHS:HVN
914.3
N/A N/A
US
ADT Inc
NYSE:ADT
10.2
20%
0.5
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available N/A N/A
US
H & R Block Inc
NYSE:HRB
8
12%
0.7
US
Frontdoor Inc
NASDAQ:FTDR
16.6
11%
1.5
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
27.5
22%
1.3
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
74.2
-8%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Beachbody Company Inc
NYSE:BODI
Average EV/EBITDA: 88.9
6.2
62%
0.1
AU
Slater & Gordon Ltd
ASX:SGH
17.9
22%
0.8
US
Service Corporation International
NYSE:SCI
11.9
5%
2.4
PH
G
Golden MV Holdings Inc
XPHS:HVN
633.8
N/A N/A
US
ADT Inc
NYSE:ADT
5.2
5%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
185%
N/A
US
H & R Block Inc
NYSE:HRB
6.5
7%
0.9
US
Frontdoor Inc
NASDAQ:FTDR
9.9
12%
0.8
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
19.6
13%
1.5
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -565.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Beachbody Company Inc
NYSE:BODI
Average EV/EBIT: 104.8
Negative Multiple: -3.2
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
17.9
11%
1.6
US
Service Corporation International
NYSE:SCI
16
5%
3.2
PH
G
Golden MV Holdings Inc
XPHS:HVN
644.2
N/A N/A
US
ADT Inc
NYSE:ADT
10.7
7%
1.5
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
183%
N/A
US
H & R Block Inc
NYSE:HRB
7.3
8%
0.9
US
Frontdoor Inc
NASDAQ:FTDR
11.7
10%
1.2
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
25.5
14%
1.8
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -249.2 N/A N/A