Beachbody Company Inc
NYSE:BODI

Watchlist Manager
Beachbody Company Inc Logo
Beachbody Company Inc
NYSE:BODI
Watchlist
Price: 9.42 USD -9.07% Market Closed
Market Cap: 66.8m USD
Section:
 

Relative Value

The Relative Value of one BODI stock under the Base Case scenario is hidden USD. Compared to the current market price of 9.42 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

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
51
vs Industry
91
Median 3Y
0.1
Median 5Y
0.2
Industry
1.2
Forward
0.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-0.7
Median 5Y
-45
Industry
15.3
Forward
-6
More Details
71.3
P/OCF
P/OCF
Price to OCF
71.3
vs History
12
vs Industry
5
Median 3Y
-3.3
Median 5Y
-86.3
Industry
8.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-2
Median 5Y
-7.9
Industry
11.2
More Details
3.3
P/B
P/B
Price to Book Value
3.3
vs History
56
vs Industry
57
Median 3Y
1.9
Median 5Y
26.6
Industry
1.7
More Details
0.2
EV/S
EV/S
Enterprise Value to Sales
0.2
vs History
51
vs Industry
86
Median 3Y
0.1
Median 5Y
0.2
Industry
1.4
Forward
0.3
More Details
0.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.3
vs History
51
vs Industry
87
Median 3Y
0.2
Median 5Y
0.3
Industry
2.9
More Details
5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5
vs History
14
vs Industry
25
Median 3Y
-1.9
Median 5Y
-91.2
Industry
7.5
Forward
3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-1.2
Median 5Y
-53.4
Industry
10.7
Forward
-11.3
More Details
68.9
EV/OCF
EV/OCF
Enterprise Value to OCF
68.9
vs History
12
vs Industry
9
Median 3Y
-1.9
Median 5Y
-86
Industry
8.3
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-12
Median 5Y
-65.5
Industry
9.8
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
56
vs Industry
82
Median 3Y
0.3
Median 5Y
12.8
Industry
1.2
More Details

Multiples Across Competitors

BODI Competitors Multiples
Beachbody Company Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Beachbody Company Inc
NYSE:BODI
66.6m USD 0.2 -1.1 5 -2.6
AU
Slater & Gordon Ltd
ASX:SGH
18.9B AUD 1.8 36.1 17.5 17.5
PH
Golden MV Holdings Inc
XPHS:HVN
644.1B PHP 249.4 914.3 633.8 644.2
US
Service Corporation International
NYSE:SCI
10.9B USD 2.5 20.4 11.7 15.7
US
ADT Inc
NYSE:ADT
6.6B USD 1.3 10.3 5.2 10.7
US
H & R Block Inc
NYSE:HRB
5.4B USD 1.4 9 7 8
US
StubHub Holdings Inc
NYSE:STUB
4.9B USD 0 0 0 0
US
Frontdoor Inc
NASDAQ:FTDR
4.1B USD 2 15.7 9.4 11.2
IN
Urban Company Ltd
NSE:URBANCO
198.5B INR 17.3 82.8 -631 -278.2
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
2.2B USD 2.3 29.3 20.8 27.1
US
Pinelawn Cemetery
OTC:PLWN
2B USD 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Beachbody Company Inc
NYSE:BODI
Average P/E: 139.7
Negative Multiple: -1.1 		N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
36.1
32%
1.1
PH
G
Golden MV Holdings Inc
XPHS:HVN
914.3
N/A N/A
US
Service Corporation International
NYSE:SCI
20.4
8%
2.6
US
ADT Inc
NYSE:ADT
10.3
20%
0.5
US
H & R Block Inc
NYSE:HRB
9
12%
0.7
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available N/A N/A
US
Frontdoor Inc
NASDAQ:FTDR
15.7
11%
1.4
IN
Urban Company Ltd
NSE:URBANCO
82.8
-18%
N/A
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
29.3
22%
1.3
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Beachbody Company Inc
NYSE:BODI
Average EV/EBITDA: 88.8
5
62%
0.1
AU
Slater & Gordon Ltd
ASX:SGH
17.5
22%
0.8
PH
G
Golden MV Holdings Inc
XPHS:HVN
633.8
N/A N/A
US
Service Corporation International
NYSE:SCI
11.7
5%
2.3
US
ADT Inc
NYSE:ADT
5.2
5%
1
US
H & R Block Inc
NYSE:HRB
7
7%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
191%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
9.4
12%
0.8
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -631 N/A N/A
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
20.8
14%
1.5
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Beachbody Company Inc
NYSE:BODI
Average EV/EBIT: 104.9
Negative Multiple: -2.6 		N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
17.5
11%
1.6
PH
G
Golden MV Holdings Inc
XPHS:HVN
644.2
N/A N/A
US
Service Corporation International
NYSE:SCI
15.7
5%
3.1
US
ADT Inc
NYSE:ADT
10.7
7%
1.5
US
H & R Block Inc
NYSE:HRB
8
8%
1
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
191%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
11.2
10%
1.1
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -278.2 N/A N/A
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
27.1
14%
1.9
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A

See Also

Summary
BODI intrinsic value, competitors valuation, and company profile.
DCF Valuation
BODI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BODI stock valuation using valuation multiples.
Wall Street Estimates
BODI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BODI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 307,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.