Beachbody Company Inc
NYSE:BODY
Intrinsic Value
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%.
Valuation Backtest
Beachbody Company Inc
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.
Fundamental Analysis
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 |
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
What is Free Cash Flow?
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.
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.
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
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.
Ownership
BODY Insider Trading
Buy and sell transactions by insiders
Period | Sold | Bought | Net |
---|---|---|---|
3 Months |
|
|
|
6 Months |
|
|
|
9 Months |
|
|
|
12 Months |
|
|
|
Shareholder Return
BODY Price
Beachbody Company Inc
Average Annual Return | -77.55% |
Standard Deviation of Annual Returns | 1.75% |
Max Drawdown | -99% |
Market Capitalization | 63.6m USD |
Shares Outstanding | 6 710 000 |
Percentage of Shares Shorted | 5.85% |
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.