US · TRNR
Interactive Strength Inc.
- Sector
- Consumer Cyclical · Personal Products & Services
- Headquarters
- Austin, TX 78701
- Website
- formelife.com
Price · as of 2024-12-31
$1.05
Market cap 270.88K
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $620.24 | +58,970.48% |
| Intrinsic Value(DCF) | $85.23 | +8,017.14% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $148,000.00 | $76,645.53 | $0.00 | $0.00 | $0.00 |
| 2024 | $211.00 | $620.24 | $250.65 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Interactive Strength Inc.'s (TRNR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $620.24
- Current price
- $1.05
- AI upside
- +58,970.48%
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
$85.23
+8,017.14% upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| TRNR | Interactive Strength Inc. | $1.05 | 270.88K | +58,970% | +8,017% | — | — | -0.13 | 0.63 | 0.84 | -0.76 | — | -0.37 | -51.64% | -542.47% | -649.33% | -4470.12% | -250.90% | -137.07% | 1.65 | -3.78 | 0.31 | 0.07 | -0.55 | -173.00% | 45925.00% | -1083.00% | -332.81% | -0.55 | -129.16% | 0.00% | 0.00% | 0.00% | -0.55 | -1.07 | 3.00 | -11.52 |
| CTNT | Cheetah Net Supply Chain … | $1.70 | 5.56M | +113,110% | +78% | — | +13,384% | -1.03 | 0.26 | 7.25 | -1.35 | — | 0.31 | 39.16% | -820.65% | -1138.39% | -32.89% | -31.00% | -25.24% | 0.20 | -83.85 | 12.50 | 1.92 | -0.27 | -3640137.00% | -9881.00% | -10219.00% | -3.72% | 0.27 | -1.09% | 0.00% | 0.00% | 44.08% | -1.10 | -33.60 | 9.05 | 0.31 |
| EJH | E-Home Household Service … | $0.69 | 13.8M | +100,691% | +15,270% | +29,637% | — | -0.35 | 0.00 | 0.03 | 33.55 | — | 0.00 | 22.37% | -16.74% | -7.59% | -1.75% | -10.42% | -1.64% | 0.01 | — | 24.58 | 24.40 | 33.81 | -8700.00% | -253.00% | -6657.00% | -291.57% | -0.42 | -4.82% | 0.00% | 0.00% | 5614.80% | 20.60 | 44.49 | -3.45 | 0.90 |
| FTEL | Fitell Corporation | $1.63 | 260.26K | +448,463% | +1,864% | +1,673% | — | -11.39 | 0.85 | 1.50 | 66.40 | — | 1.01 | 39.27% | -31.56% | -13.13% | -7.50% | -21.70% | -5.97% | 0.03 | -14.40 | 4.44 | 2.61 | -33.19 | -9501.00% | 1642.00% | -9171.00% | -13.07% | -0.47 | -13.44% | 0.00% | 0.00% | 28.71% | -3.16 | -5.10 | 1.00 | 1.57 |
| IVP | Inspire Veterinary Partne… | $0.00 | 7.57K | +9,266,900% | +26,233% | — | — | -0.03 | 0.28 | 0.03 | -1.71 | — | -0.05 | 41.32% | -54.41% | -85.97% | -3687.02% | -51.79% | -67.94% | 10.48 | -2.91 | 0.25 | 0.07 | -1.67 | -9884.00% | -50.00% | 14364.00% | -2378.21% | -1.22 | -58.77% | 21.43% | -0.60% | 729.05% | -1.80 | -1.59 | 0.98 | -3.53 |
| JFBR | Jeffs' Brands Ltd | $4.23 | 167.23K | +513,750% | +165,398% | — | — | -0.12 | 0.17 | 0.07 | 0.26 | -0.05 | 1.57 | 5.85% | -37.54% | -57.01% | -110.95% | -88.63% | -59.89% | 0.09 | -7.94 | 4.40 | 2.04 | 0.48 | 23057.00% | 3677.00% | 12351.00% | -625.02% | -3.43 | -103.83% | 0.00% | 0.00% | 177.98% | 0.22 | 0.19 | -0.08 | -1.29 |
| JWEL | Jowell Global Ltd. | $2.32 | 5.04M | +27,852% | -57% | — | +1,156% | -0.67 | 0.32 | 0.04 | -0.91 | — | 0.33 | 0.95% | -6.08% | -5.99% | -38.00% | -37.36% | -26.18% | 0.13 | -272.18 | 2.38 | 0.57 | -0.01 | -3153.00% | -1689.00% | -10493.00% | 12.38% | 0.11 | 3.08% | 0.00% | 0.00% | 20.64% | -0.67 | 8.14 | 0.04 | 3.11 |
| NAAS | NaaS Technology Inc. | $2.19 | 2.59M | +2,887% | +248% | — | +195,188% | -0.12 | -0.15 | 0.56 | -1.20 | — | -0.15 | 44.06% | -401.55% | -454.52% | 232.67% | -246.96% | -88.14% | -1.42 | -21.23 | 0.33 | 0.18 | -1.08 | -3966.00% | -3721.00% | -6866.00% | -160.46% | -0.13 | -55.97% | 0.00% | 0.00% | 0.00% | -1.30 | -5.84 | 5.20 | -23.17 |
| SPHL | Springview Holdings Ltd C… | $2.67 | 4.4M | +10,724% | +394% | -85% | +170% | -115.43 | 17.44 | 12.63 | -127.10 | — | 17.44 | 10.26% | -12.76% | -11.70% | -23.38% | -27.72% | -10.54% | 0.19 | -10.34 | 2.68 | 2.68 | 2.50 | -13264.00% | -3401.00% | -6134.00% | -0.48% | -0.13 | -15.21% | 0.00% | 0.00% | 2.72% | -97.10 | -205.47 | 12.39 | 14.09 |
| WNW | Meiwu Technology Company … | $1.54 | 4.88M | +7,455% | +9,398% | +9,671% | — | 0.35 | 0.03 | 11.40 | 20.99 | — | 0.03 | 42.36% | -1291.62% | 3227.24% | 14.87% | -32.52% | 12.55% | 0.02 | — | 90.13 | 64.18 | 21.93 | -10732.00% | -9856.00% | 8934.00% | -778.60% | -20.80 | -223.45% | 0.00% | 0.00% | 1550.97% | 19.69 | 2.87 | -254.30 | 0.99 |
| XWEL | XWELL, Inc. | $1.49 | 8.59M | +4,181% | -72% | — | — | -0.29 | -6.09 | 0.14 | -0.34 | — | -1.50 | 26.31% | -49.29% | -49.72% | -270.02% | 4328.24% | -51.25% | -13.66 | -93.34 | 1.66 | 1.47 | -0.56 | -4488.00% | 1258.00% | -3063.00% | -266.86% | -1.19 | 3315.28% | 0.00% | 0.00% | 0.00% | -0.23 | -0.29 | 0.11 | -26.49 |
About Interactive Strength Inc.
Interactive Strength Inc., doing business as FORME, operates digital fitness platform that provides connected fitness hardware products and related accessories in the United States. The company offers the Forme Studio, a fitness mirror with touchscreen display; and the Forme Studio Lift, a fitness mirror and cable-based digital resistance. It also provides video on-demand classes, and personal training and expert health coaching services. The company sells its products through retail stores, as well as online. Interactive Strength Inc. was incorporated in 2017 and is headquartered in Austin, Texas.
- CEO
- Trent Alexander Ward
- Employees
- 26
- Beta
- 0.30
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($85.23 ÷ $1.05) − 1 = +8,017.14% (DCF, example).