Beachbody Company Inc
NYSE:BODI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (0.1), the stock would be worth $2.24 (85% downside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 0.9 | $14.96 |
0%
|
| 3-Year Average | 0.1 | $2.24 |
-85%
|
| 5-Year Average | 0.2 | $3.8 |
-75%
|
| Industry Average | 1.8 | $30.65 |
+105%
|
| Country Average | 1.5 | $25.14 |
+68%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Beachbody Company Inc
NYSE:BODI
|
107.4m USD | 0.9 | -23.3 | |
| AU |
|
Slater & Gordon Ltd
ASX:SGH
|
16.3B AUD | 1.8 | 34.6 | |
| US |
|
Service Corporation International
NYSE:SCI
|
11.1B USD | 0.9 | 20.5 | |
| US |
|
ADT Inc
NYSE:ADT
|
6.2B USD | 0.9 | 10.4 | |
| PH |
G
|
Golden MV Holdings Inc
XPHS:HVN
|
373.2B PHP | 10.8 | 914.3 | |
| US |
|
Frontdoor Inc
NASDAQ:FTDR
|
4.9B USD | 3.6 | 19.1 | |
| US |
|
H & R Block Inc
NYSE:HRB
|
4B USD | 2.5 | 6.5 | |
| US |
S
|
StubHub Holdings Inc
NYSE:STUB
|
2.6B USD | 0 | 0 | |
| BS |
|
Onespaworld Holdings Ltd
NASDAQ:OSW
|
2.6B USD | 4 | 35.7 | |
| IN |
|
Urban Company Ltd
NSE:URBANCO
|
217.8B INR | 37.1 | -284.7 | |
| US |
|
Mister Car Wash Inc
NYSE:MCW
|
2.2B USD | 1.1 | 27.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.9 |
| Median | 1.5 |
| 70th Percentile | 2.9 |
| Max | 566 432.7 |
Other Multiples
Beachbody Company Inc
Glance View
The Beachbody Co., Inc. operates as a health and wellness company. The company is headquartered in El Segundo, California and currently employs 1,021 full-time employees. The company went IPO on 2020-11-30. The Company’s platforms include the Beachbody On Demand streaming platform (BOD), the live digital streaming platforms Beachbody On Demand Interactive (BODi) and Openfit, and the Beachbody Bike also known as MYX. The Beachbody Bike is the Company’s connected indoor bike. The Company’s platform provides fitness, nutrition and stress-reducing programs to the customers. The BOD platform gives users access to diverse fitness content with trainers. Its nutritional products include Shakeology, Beachbody Performance supplements, BEACHBARs, and others. Its Beachbody Performance supplements include its pre-workout Energize, Hydrate, post-workout Recover and protein supplement Recharge. The firm has developed the fitness digital streaming platforms with a library of content containing over 116 complete workout programs and 4,570 streaming workouts.
