Beyond Inc
NYSE:BYON

Watchlist Manager
Beyond Inc Logo
Beyond Inc
NYSE:BYON
Watchlist
Price: 9.44 USD 3.51% Market Closed
Market Cap: 542m USD

Intrinsic Value

The intrinsic value of one BYON stock under the Base Case scenario is 6.56 USD. Compared to the current market price of 9.44 USD, Beyond Inc is Overvalued by 31%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BYON Intrinsic Value
6.56 USD
Overvaluation 31%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Beyond Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about BYON?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BYON valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Beyond Inc.

Explain Valuation
Compare BYON to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BYON?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Beyond Inc

Current Assets 195.9m
Cash & Short-Term Investments 120.6m
Receivables 23.3m
Other Current Assets 52m
Non-Current Assets 162.2m
Long-Term Investments 71.6m
PP&E 22.2m
Intangibles 38.7m
Other Non-Current Assets 29.6m
Current Liabilities 215.4m
Accounts Payable 111.4m
Accrued Liabilities 47.9m
Short-Term Debt 18.5m
Other Current Liabilities 37.7m
Non-Current Liabilities 11.8m
Other Non-Current Liabilities 11.8m
Efficiency

Free Cash Flow Analysis
Beyond Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Beyond Inc

Revenue
1.1B USD
Cost of Revenue
-867.8m USD
Gross Profit
260.7m USD
Operating Expenses
-393.6m USD
Operating Income
-132.9m USD
Other Expenses
-68.7m USD
Net Income
-201.5m USD
Fundamental Scores

BYON Profitability Score
Profitability Due Diligence

Beyond Inc's profitability score is 16/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Gross Margin
Declining Net Margin
16/100
Profitability
Score

Beyond Inc's profitability score is 16/100. The higher the profitability score, the more profitable the company is.

BYON Solvency Score
Solvency Due Diligence

Beyond Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
42/100
Solvency
Score

Beyond Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BYON Price Targets Summary
Beyond Inc

There are no price targets for BYON.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Beyond Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for BYON is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

BYON Insider Trading
Buy and sell transactions by insiders

BYON News

Other Videos
What is the Intrinsic Value of one BYON stock?

The intrinsic value of one BYON stock under the Base Case scenario is 6.56 USD.

Is BYON stock undervalued or overvalued?

Compared to the current market price of 9.44 USD, Beyond Inc is Overvalued by 31%.

Back to Top