US · BODI
The Beachbody Company, Inc.
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- El Segundo, CA 90245
- Website
- thebeachbodycompany.com
Price · as of 2024-12-31
$14.99
Market cap 49.33M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $240.82 | +1,506.54% |
| Intrinsic Value(DCF) | $2.60 | -82.66% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $121.62 | +711.31% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $105.97 | $99.08 | |||
| 2020 | $585.50 | $303.42 | $592.97 | $0.00 | $0.00 |
| 2021 | $106.00 | $1,042.29 | $0.00 | $0.00 | $0.00 |
| 2022 | $36.50 | $203.28 | $0.00 | $0.00 | $371.51 |
| 2023 | $9.34 | $130.55 | $0.00 | $0.00 | $358.06 |
| 2024 | $6.51 | $240.82 | $0.00 | $0.00 | $121.62 |
AI valuation
Our deep-learning model estimates The Beachbody Company, Inc.'s (BODI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $240.82
- Current price
- $14.99
- AI upside
- +1,506.54%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.60
-82.66% upside
Graham-Dodd
—
— upside
Graham Formula
$121.62
+711.31% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BODI | The Beachbody Company, In… | $14.99 | 49.33M | +1,507% | -83% | — | +711% | -0.62 | 1.58 | 0.11 | -1.22 | — | -1.20 | 68.61% | -15.81% | -17.11% | -129.17% | -117.46% | -31.74% | 0.80 | -9.62 | 0.62 | 0.17 | -0.06 | -5705.00% | -2055.00% | -9320.00% | -4.46% | 0.02 | -3.51% | 0.00% | 0.00% | 0.00% | -0.71 | -23.57 | 0.11 | -4.17 |
| ABLV | Able View Inc. | $0.73 | 36.12M | +6,355% | -4% | — | +14% | -9.79 | 10.25 | 0.56 | -8.20 | — | 10.25 | 9.16% | -6.85% | -5.75% | -80.18% | -83.80% | -14.47% | 1.57 | -21.89 | 2.31 | 1.85 | 0.50 | -17500.00% | -1347.00% | -11002.00% | -3.19% | -0.13 | -28.43% | 0.08% | -0.80% | 9.76% | -7.76 | -29.57 | 0.53 | 3.81 |
| FLNT | Fluent, Inc. | $3.30 | 64.46M | +7,581% | -68% | — | +218% | -1.49 | 1.75 | 0.17 | -4.36 | — | 13.80 | 23.88% | -9.29% | -11.50% | -98.64% | -42.03% | -28.50% | 1.50 | -4.98 | 1.02 | 0.87 | -1.71 | -6078.00% | -1467.00% | -99297.00% | -46.62% | -0.22 | -38.32% | 0.00% | 0.00% | 0.00% | -3.02 | -3.52 | 0.28 | -3.86 |
| PODC | PodcastOne, Inc. | $2.60 | 70.62M | +2,708% | +748% | — | — | -7.44 | 3.17 | 0.92 | -9.86 | — | 25.08 | 6.77% | -11.70% | -12.39% | -41.03% | -42.13% | -28.50% | 0.00 | — | 1.25 | 1.21 | 0.23 | -6176.00% | 2036.00% | -14145.00% | -0.76% | -0.04 | -2.53% | 0.00% | 0.00% | 0.00% | -7.70 | -128.29 | 0.90 | 3.97 |
| SCOR | comScore, Inc. | $6.81 | 34.16M | +355% | -64% | — | — | -0.51 | -3.70 | 0.09 | -2.26 | — | -0.12 | 41.38% | -16.71% | -16.92% | -251.87% | -112.01% | -13.08% | -7.76 | -31.60 | 0.82 | 0.72 | -1.19 | -2188.00% | -412.00% | 23640.00% | 56.53% | 0.14 | 32.55% | 0.00% | 0.00% | 0.00% | -1.09 | 3.75 | 0.18 | -4.45 |
| TC | Token Cat Limited | $11.23 | 32.69M | +10% | -40% | — | +6,173% | -1.40 | -1.87 | 5.35 | -3.52 | -1.12 | -1.87 | 68.29% | -182.89% | -382.28% | 309.90% | 245.40% | -229.97% | -0.34 | -90.03 | 0.37 | 0.20 | -0.49 | 12500.00% | -6971.00% | -5361.00% | -13.22% | -0.34 | 94.79% | 0.00% | 0.00% | 0.00% | -3.36 | -8.70 | 6.15 | -51.59 |
| UONE | Urban One, Inc. | $11.38 | 29.06M | +1,490% | -51% | — | — | -6.28 | 3.83 | 1.45 | 83.21 | — | -1.63 | 69.90% | -16.81% | -23.44% | -46.82% | -10.53% | -9.66% | 3.57 | -1.56 | 2.67 | 2.20 | 34.95 | -565000.00% | -586.00% | 181.00% | 4.59% | 0.33 | 4.18% | 0.00% | 0.00% | 7.72% | -14.92 | 37.60 | 2.51 | -0.28 |
About The Beachbody Company, Inc.
The Beachbody Company, Inc. operates as a subscription health and wellness company that provides fitness, nutrition, and stress-reducing programs in the United States and internationally. The company operates Beachbody on Demand, a digital subscription platform that provides access to a library of live and on-demand fitness and nutrition content; and Beachbody on Demand Interactive (BODi) for live fitness and nutrition programs. It also offers nutritional products, such as Shakeology, a nutrition shake; Beachbody Performance supplements comprising pre-workout energize, hydrate, post-workout recover, and protein supplement recharge products; BEACHBAR, a low-sugar snack bar; supplements under the LADDER brand; connected fitness products; and BODi Bike Studio, a package subscription to BODi with a bike and accessories. The Beachbody Company, Inc. was founded in 1998 and is headquartered in El Segundo, California.
- CEO
- Carl D. Daikeler
- Employees
- 355
- Beta
- 1.10
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.60 ÷ $14.99) − 1 = -82.66% (DCF, example).