image
Communication Services - Internet Content & Information - NYSE - US
$ 3.9
-1.04 %
$ 27.3 M
Market Cap
-0.36
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one BODI stock under the worst case scenario is HIDDEN Compared to the current market price of 3.9 USD, The Beachbody Company, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one BODI stock under the base case scenario is HIDDEN Compared to the current market price of 3.9 USD, The Beachbody Company, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one BODI stock under the best case scenario is HIDDEN Compared to the current market price of 3.9 USD, The Beachbody Company, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
419 M REVENUE
-20.55%
-38.4 M OPERATING INCOME
72.79%
-71.6 M NET INCOME
53.07%
2.56 M OPERATING CASH FLOW
111.37%
1.06 M INVESTING CASH FLOW
109.77%
-15.9 M FINANCING CASH FLOW
-15.68%
86.4 M REVENUE
-15.48%
-32.9 M OPERATING INCOME
-315.16%
-34.6 M NET INCOME
-187.91%
-6.73 M OPERATING CASH FLOW
-621.90%
-568 K INVESTING CASH FLOW
44.80%
-4.06 M FINANCING CASH FLOW
-1226.14%
Balance Sheet The Beachbody Company, Inc.
image
Current Assets 78.7 M
Cash & Short-Term Investments 20.2 M
Receivables 12.2 M
Other Current Assets 46.3 M
Non-Current Assets 95.9 M
Long-Term Investments 0
PP&E 15.8 M
Other Non-Current Assets 80.1 M
Current Liabilities 128 M
Accounts Payable 9.53 M
Short-Term Debt 10.8 M
Other Current Liabilities 107 M
Non-Current Liabilities 18.7 M
Long-Term Debt 1.97 M
Other Non-Current Liabilities 16.8 M
EFFICIENCY
Earnings Waterfall The Beachbody Company, Inc.
image
Revenue 419 M
Cost Of Revenue 131 M
Gross Profit 287 M
Operating Expenses 326 M
Operating Income -38.4 M
Other Expenses 33.3 M
Net Income -71.6 M
RATIOS
68.61% GROSS MARGIN
68.61%
-9.16% OPERATING MARGIN
-9.16%
-17.11% NET MARGIN
-17.11%
-254.32% ROE
-254.32%
-41.04% ROA
-41.04%
-66.64% ROIC
-66.64%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis The Beachbody Company, Inc.
image
Net Income -71.6 M
Depreciation & Amortization 47.1 M
Capital Expenditures -4.54 M
Stock-Based Compensation 17.1 M
Change in Working Capital -18 M
Others 6.55 M
Free Cash Flow -1.98 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets The Beachbody Company, Inc.
image
Wall Street analysts predict an average 1-year price target for BODI of $13.5 , with forecasts ranging from a low of $13 to a high of $14 .
BODI Lowest Price Target Wall Street Target
13 USD 233.33%
BODI Average Price Target Wall Street Target
13.5 USD 246.15%
BODI Highest Price Target Wall Street Target
14 USD 258.97%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership The Beachbody Company, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
7. News
The Beachbody Company, Inc. Receives Notice from the NYSE EL SEGUNDO, Calif.--(BUSINESS WIRE)--The Beachbody Company, Inc. (NYSE: BODI) (the “Company”) today announced that it received notice from the New York Stock Exchange (the “NYSE”) that it was not currently in compliance with the requirement of Section 802.01B of the New York Stock Exchange Listed Company Manual (the “NYSE Manual”) that the Company have an average market capitalization of not less than $50.0 million over a consecutive 30 trading-day period and stockholders' equity of not less th. businesswire.com - 2 weeks ago
The Beachbody Company, Inc. (BODI) Q4 2024 Earnings Call Transcript The Beachbody Company, Inc. (NYSE:BODI ) Q4 2024 Earnings Conference Call March 27, 2025 5:00 PM ET Company Participants Bruce Williams – Managing Director-ICR Mark Goldston – Executive Chairman Carl Daikeler – Co-Founder and Chief Executive Officer Brad Ramberg – Interim Chief Financial Officer Conference Call Participants Susan Anderson – Canaccord Genuity JP Wollam – ROTH Capital Partners Gowshi Sri – Singular Research Operator Good afternoon. Thank you for attending today's Beachbody Company Inc., Fourth Quarter 2024 Earnings Conference Call. seekingalpha.com - 1 month ago
The Beachbody Company, Inc. (BODI) Reports Q4 Loss, Tops Revenue Estimates The Beachbody Company, Inc. (BODI) came out with a quarterly loss of $1.89 per share versus the Zacks Consensus Estimate of a loss of $2.88. This compares to loss of $4.80 per share a year ago. zacks.com - 1 month ago
Beachbody (BODi) Reports Fourth Quarter and FY 2024 Financial Results EL SEGUNDO, Calif.--(BUSINESS WIRE)--The Beachbody Company, Inc. (NYSE: BODi) (“BODi” or the “Company”), a leading fitness and nutrition company, today announced financial results for its fourth quarter ended December 31, 2024. “2024 was a pivotal year at BODi, as we continued to build upon our strategy to transform the Company. Our turnaround plan successfully streamlined our digital platform, lowering our breakeven point and enhancing our liquidity position,” said Carl Daikeler, BODi's Co-Fou. businesswire.com - 1 month ago
Hello Alpha & BODi: Medical Expertise Meets Lifestyle Wellness EL SEGUNDO, Calif.--(BUSINESS WIRE)--The Beachbody Company, Inc. (NYSE: BODI) (“BODi” or the “Company”), a leading fitness and nutrition company, and Hello Alpha, a leading virtual healthcare company, today announced a strategic partnership. This collaboration combines BODi's lifestyle programs with Hello Alpha's medical expertise, creating a powerful and comprehensive solution for people seeking optimal health and well-being. Hello Alpha provides virtual healthcare tailored to individual needs. businesswire.com - 1 month ago
The Beachbody Company, Inc. Announces Fourth Quarter 2024 Earnings Release Date, Conference Call and Webcast EL SEGUNDO, Calif.--(BUSINESS WIRE)--The Beachbody Company, Inc. (NYSE: BODI) (“BODi” or the “Company”), a leading fitness and nutrition company, will release its fourth quarter 2024 results on Thursday, March 27, 2025, after the U.S. stock market closes. The Company will host a conference call at 5:00 p.m. (Eastern Time) that day to discuss the results. The toll-free dial-in for the conference call is (833) 470-1428 (U.S. & Canada), or click here for Global Dial-In Numbers. The conference. businesswire.com - 1 month ago
The Beachbody Company (BODI) Soars 5.3%: Is Further Upside Left in the Stock? The Beachbody Company (BODI) was a big mover last session on higher-than-average trading volume. The latest trend in earnings estimate revisions might not help the stock continue moving higher in the near term. zacks.com - 2 months ago
The Beachbody Company, Inc. to Participate in the 2025 ICR Conference EL SEGUNDO, Calif.--(BUSINESS WIRE)--The Beachbody Company, Inc. (NYSE: BODI) (“BODi” or the “Company”), a leading fitness and nutrition company, today announced that Mark Goldston, Executive Chairman, Carl Daikeler, Co-Founder and Chief Executive Officer and Brad Ramberg, Interim Chief Financial Officer will participate in a Fireside Chat at the 2025 ICR Conference on Tuesday, January 14, 2025, at 1:30pm EST. To schedule a meeting with management, please contact your ICR representative. A live. businesswire.com - 3 months ago
BODi Introduces “Belle Vitale” from Autumn Calabrese – The Comprehensive 12-Week Lifestyle Program for Women's Hormone Health EL SEGUNDO, Calif.--(BUSINESS WIRE)--The Beachbody Company, Inc. (NYSE: BODI) (“BODi” or the “Company”), a leading fitness and nutrition company, today announced the launch of “Belle Vitale.” Created by fitness and nutrition expert and IIN Certified Hormone Health Coach Autumn Calabrese, Belle Vitale takes a comprehensive approach to help women of all ages and life stages address the frustrating issues and symptoms that can be a result of hormone imbalances. According to a Northwell Health arti. businesswire.com - 4 months ago
The Beachbody Company, Inc. (BODI) Q3 2024 Earnings Call Transcript The Beachbody Company, Inc. (NYSE:BODI ) Q3 2024 Earnings Conference Call November 12, 2024 5:00 PM ET Company Participants Mark Goldston - Executive Chairman Carl Daikeler - Co-Founder and Chief Executive Officer Brad Ramberg - Interim Chief Financial Officer Conference Call Participants Susan Anderson - Canaccord Genuity Chris Sakai - Singular Research Operator Good afternoon. Thank you for attending today's The Beachbody Company's. seekingalpha.com - 5 months ago
The Beachbody Company, Inc. (BODI) Reports Q3 Loss, Lags Revenue Estimates The Beachbody Company, Inc. (BODI) came out with a quarterly loss of $1.75 per share versus the Zacks Consensus Estimate of a loss of $1.76. This compares to loss of $5 per share a year ago. zacks.com - 5 months ago
The Beachbody Company, Inc. Announces Third Quarter 2024 Earnings Release Date, Conference Call and Webcast EL SEGUNDO, Calif.--(BUSINESS WIRE)--The Beachbody Company, Inc. (NYSE: BODI) (“BODi” or the “Company”), a leading health and fitness company, will release its third quarter 2024 results on Tuesday, November 12, 2024, after the U.S. stock market closes. The Company will host a conference call at 5:00 p.m. (Eastern Time) that day to discuss the results. The toll-free dial-in for the conference call is (833) 470-1428 (U.S. & Canada), or click here for Global Dial-In Numbers. The conference ID. businesswire.com - 6 months ago
8. Profile Summary

The Beachbody Company, Inc. BODI

image
COUNTRY US
INDUSTRY Internet Content & Information
MARKET CAP $ 27.3 M
Dividend Yield 0.00%
Description 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.
Contact 400 Continental Boulevard, El Segundo, CA, 90245 https://thebeachbodycompany.com
IPO Date Jan. 15, 2021
Employees 355
Officers Mr. Mark R. Goldston Executive Chairman Christina Cartwright Senior Vice President of Nutrition Mr. Jonathan Gelfand EVice President of Business & Legal Affairs, Talent Management. Corporate Secretary and IP Development Mr. Kit Q. Boyd Chief Supply Chain Officer Brendon Burchard Chief Growth & Performance Advisor Mr. Carl D. Daikeler Co-Founder, Chief Executive Officer & Director Mr. Brad Ramberg Interim Chief Financial Officer