F

F45 Training Holdings Inc
OTC:FXLV

Watchlist Manager
F45 Training Holdings Inc
OTC:FXLV
Watchlist
Price: 0.1 USD Market Closed
Market Cap: 9.8m USD

Intrinsic Value

There is not enough data to reliably calculate the intrinsic value of FXLV.

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

FXLV Intrinsic Value
Not Available
Base Case Scenario
Compare FXLV to

Fundamental Analysis

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

Balance Sheet Decomposition
F45 Training Holdings Inc

Current Assets 98.7m
Cash & Short-Term Investments 34.4m
Receivables 11.7m
Other Current Assets 52.6m
Non-Current Assets 60.4m
Long-Term Investments 600k
PP&E 22.4m
Intangibles 8.4m
Other Non-Current Assets 29m
Current Liabilities 65m
Accounts Payable 15.9m
Accrued Liabilities 19.5m
Other Current Liabilities 29.6m
Non-Current Liabilities 179.9m
Long-Term Debt 128.1m
Other Non-Current Liabilities 51.8m
Efficiency

Free Cash Flow Analysis
F45 Training Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
F45 Training Holdings Inc

Revenue
82m USD
Cost of Revenue
-24m USD
Gross Profit
58m USD
Operating Expenses
-211.2m USD
Operating Income
-153.2m USD
Other Expenses
-6m USD
Net Income
-159.2m USD
Fundamental Scores

FXLV Profitability Score
Profitability Due Diligence

F45 Training Holdings Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Exceptional ROE
ROE is Increasing
Exceptional Gross Margin
Strong 3Y Average Gross Margin
hidden
Profitability
Score

F45 Training Holdings Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

FXLV Solvency Score
Solvency Due Diligence

F45 Training Holdings Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
hidden
Solvency
Score

F45 Training Holdings Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FXLV Price Targets Summary
F45 Training Holdings Inc

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

Dividends

F45 Training Holdings Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for FXLV is hidden .

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
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

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

Ownership

FXLV Insider Trading
Buy and sell transactions by insiders