First Time Loading...

Beachbody Company Inc
NYSE:BODY

Watchlist Manager
Beachbody Company Inc Logo
Beachbody Company Inc
NYSE:BODY
Watchlist
Price: 9.48 USD 8.47% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

BODY's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The Beachbody Co., Inc. operates as a health and wellness company. [ Read More ]

The intrinsic value of one BODY stock under the Base Case scenario is 47.85 USD. Compared to the current market price of 9.48 USD, Beachbody Company Inc is Undervalued by 80%.

Key Points:
BODY Intrinsic Value
Base Case
47.85 USD
Undervaluation 80%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Beachbody Company Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling BODY stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Beachbody Company Inc

Provide an overview of the primary business activities
of Beachbody Company Inc.

What unique competitive advantages
does Beachbody Company Inc hold over its rivals?

What risks and challenges
does Beachbody Company Inc face in the near future?

Has there been any significant insider trading activity
in Beachbody Company Inc recently?

Summarize the latest earnings call
of Beachbody Company Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Beachbody Company Inc.

Provide P/S
for Beachbody Company Inc.

Provide P/E
for Beachbody Company Inc.

Provide P/OCF
for Beachbody Company Inc.

Provide P/FCFE
for Beachbody Company Inc.

Provide P/B
for Beachbody Company Inc.

Provide EV/S
for Beachbody Company Inc.

Provide EV/GP
for Beachbody Company Inc.

Provide EV/EBITDA
for Beachbody Company Inc.

Provide EV/EBIT
for Beachbody Company Inc.

Provide EV/OCF
for Beachbody Company Inc.

Provide EV/FCFF
for Beachbody Company Inc.

Provide EV/IC
for Beachbody Company Inc.

Show me price targets
for Beachbody Company Inc made by professional analysts.

What are the Revenue projections
for Beachbody Company Inc?

How accurate were the past Revenue estimates
for Beachbody Company Inc?

What are the Net Income projections
for Beachbody Company Inc?

How accurate were the past Net Income estimates
for Beachbody Company Inc?

What are the EPS projections
for Beachbody Company Inc?

How accurate were the past EPS estimates
for Beachbody Company Inc?

What are the EBIT projections
for Beachbody Company Inc?

How accurate were the past EBIT estimates
for Beachbody Company Inc?

Compare the revenue forecasts
for Beachbody Company Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Beachbody Company Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Beachbody Company Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Beachbody Company Inc compared to its peers.

Compare the P/E ratios
of Beachbody Company Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Beachbody Company Inc with its peers.

Analyze the financial leverage
of Beachbody Company Inc compared to its main competitors.

Show all profitability ratios
for Beachbody Company Inc.

Provide ROE
for Beachbody Company Inc.

Provide ROA
for Beachbody Company Inc.

Provide ROIC
for Beachbody Company Inc.

Provide ROCE
for Beachbody Company Inc.

Provide Gross Margin
for Beachbody Company Inc.

Provide Operating Margin
for Beachbody Company Inc.

Provide Net Margin
for Beachbody Company Inc.

Provide FCF Margin
for Beachbody Company Inc.

Show all solvency ratios
for Beachbody Company Inc.

Provide D/E Ratio
for Beachbody Company Inc.

Provide D/A Ratio
for Beachbody Company Inc.

Provide Interest Coverage Ratio
for Beachbody Company Inc.

Provide Altman Z-Score Ratio
for Beachbody Company Inc.

Provide Quick Ratio
for Beachbody Company Inc.

Provide Current Ratio
for Beachbody Company Inc.

Provide Cash Ratio
for Beachbody Company Inc.

What is the historical Revenue growth
over the last 5 years for Beachbody Company Inc?

What is the historical Net Income growth
over the last 5 years for Beachbody Company Inc?

What is the current Free Cash Flow
of Beachbody Company Inc?

Financials

Balance Sheet Decomposition
Beachbody Company Inc

Current Assets 130.7m
Cash & Short-Term Investments 38.2m
Receivables 1.5m
Other Current Assets 91m
Non-Current Assets 216.6m
PP&E 53.9m
Intangibles 156.2m
Other Non-Current Assets 6.5m
Current Liabilities 172.8m
Accounts Payable 16.1m
Accrued Liabilities 48.3m
Other Current Liabilities 108.4m
Non-Current Liabilities 33.5m
Long-Term Debt 27.7m
Other Non-Current Liabilities 5.8m
Efficiency

Earnings Waterfall
Beachbody Company Inc

Revenue
556.3m USD
Cost of Revenue
-222.7m USD
Gross Profit
333.6m USD
Operating Expenses
-436.9m USD
Operating Income
-103.3m USD
Other Expenses
-29.2m USD
Net Income
-132.5m USD

Free Cash Flow Analysis
Beachbody Company Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

BODY Profitability Score
Profitability Due Diligence

Beachbody Company Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative Revenue Growth Forecast
Negative 1-Year Revenue Growth
Negative Operating Income
20/100
Profitability
Score

Beachbody Company Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

BODY Solvency Score
Solvency Due Diligence

Beachbody Company Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Long-Term Solvency
Short-Term Solvency
36/100
Solvency
Score

Beachbody Company Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BODY Price Targets Summary
Beachbody Company Inc

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

According to Wall Street analysts, the average 1-year price target for BODY is 28.05 USD with a low forecast of 12.63 USD and a high forecast of 57.75 USD.

Lowest
Price Target
12.63 USD
33% Upside
Average
Price Target
28.05 USD
196% Upside
Highest
Price Target
57.75 USD
509% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Ownership

BODY Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Shareholder Return

BODY Price
Beachbody Company Inc

1M 1M
-
6M 6M
-22%
1Y 1Y
-58%
3Y 3Y
-98%
5Y 5Y
-98%
10Y 10Y
-98%
Annual Price Range
9.48
52w Low
7.255
52w High
26.345
Price Metrics
Average Annual Return -77.55%
Standard Deviation of Annual Returns 1.75%
Max Drawdown -99%
Shares Statistics
Market Capitalization 63.6m USD
Shares Outstanding 6 710 000
Percentage of Shares Shorted 5.85%

BODY Return Decomposition
Main factors of price return

What is price return decomposition?

BODY News

Other Videos

Company Profile

Beachbody Company Inc Logo
Beachbody Company Inc

Country

United States of America

Industry

Diversified Consumer Services

Market Cap

63.6m USD

Dividend Yield

0%

Description

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.

Contact

CALIFORNIA
El Segundo
400 Continental Blvd, Suite 400
+13109850200.0

IPO

2020-11-30

Employees

1 021

Officers

See Also

Discover More
What is the Intrinsic Value of one BODY stock?

The intrinsic value of one BODY stock under the Base Case scenario is 47.85 USD.

Is BODY stock undervalued or overvalued?

Compared to the current market price of 9.48 USD, Beachbody Company Inc is Undervalued by 80%.