image
Consumer Cyclical - Leisure - NYSE - US
$ 0.25
0 %
$ 24.4 M
Market Cap
-0.15
P/E
1. INTRINSIC VALUE

F45 Training Holdings Inc. operates as a fitness franchisor. The company offers consumers functional 45-minute workouts that combine elements of high-intensity interval, circuit, and functional training. It provides workouts primarily through its digitally-connected network of studios. As of December 31, 2021, the company operated 1,749 total studios. It has operations in the United States, South America, Australia, New Zealand and surrounding island nations, and internationally. The company was formerly known as Flyhalf Holdings Inc. and changed its name to F45 Training Holdings Inc. in March 2019. F45 Training Holdings Inc. was founded in 2013 and is headquartered in Austin, Texas.[ Read More ]

The intrinsic value of one FXLV stock under the base case scenario is HIDDEN Compared to the current market price of 0.25 USD, F45 Training Holdings Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart FXLV

image
FINANCIALS
104 M REVENUE
-22.09%
-147 M OPERATING INCOME
-77.95%
-179 M NET INCOME
2.14%
-98 M OPERATING CASH FLOW
-161.05%
-10.7 M INVESTING CASH FLOW
69.91%
73.1 M FINANCING CASH FLOW
-14.37%
17 M REVENUE
-3.09%
-15.5 M OPERATING INCOME
21.50%
-23.7 M NET INCOME
-4.74%
-17.9 M OPERATING CASH FLOW
-62.40%
-274 K INVESTING CASH FLOW
57.59%
-197 K FINANCING CASH FLOW
-0.32%
Balance Sheet Decomposition F45 Training Holdings Inc.
image
Current Assets 75.4 M
Cash & Short-Term Investments 5.26 M
Receivables 16.8 M
Other Current Assets 53.4 M
Non-Current Assets 67.3 M
Long-Term Investments 590 K
PP&E 24.3 M
Other Non-Current Assets 42.4 M
Current Liabilities 72.6 M
Accounts Payable 21.8 M
Short-Term Debt 106 K
Other Current Liabilities 50.7 M
Non-Current Liabilities 113 M
Long-Term Debt 106 M
Other Non-Current Liabilities 7.53 M
EFFICIENCY
Earnings Waterfall F45 Training Holdings Inc.
image
Revenue 104 M
Cost Of Revenue 32.6 M
Gross Profit 71.8 M
Operating Expenses 191 M
Operating Income -147 M
Other Expenses 31.9 M
Net Income -179 M
RATIOS
68.80% GROSS MARGIN
68.80%
-140.65% OPERATING MARGIN
-140.65%
-171.23% NET MARGIN
-171.23%
416.66% ROE
416.66%
-125.29% ROA
-125.29%
-368.65% ROIC
-368.65%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis F45 Training Holdings Inc.
image
Net Income -179 M
Depreciation & Amortization 5.93 M
Capital Expenditures -10.7 M
Stock-Based Compensation 21.3 M
Change in Working Capital -38.6 M
Others 59.7 M
Free Cash Flow -109 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets F45 Training Holdings Inc.
image
Wall Street analysts predict an average 1-year price target for FXLV of $9.25 , with forecasts ranging from a low of $3 to a high of $15 .
FXLV Lowest Price Target Wall Street Target
3 USD 1100.00%
FXLV Average Price Target Wall Street Target
9.25 USD 3600.00%
FXLV Highest Price Target Wall Street Target
15 USD 5900.00%
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0 USD DIVIDEND PER SHARE
5. COMPETITION
6. Ownership
Insider Ownership F45 Training Holdings 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
2 years ago
Aug 29, 2022
Bought 313 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 123611
2.5291 USD
2 years ago
Aug 26, 2022
Bought 405 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 150394
2.6935 USD
2 years ago
Aug 25, 2022
Bought 274 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 103009
2.6639 USD
2 years ago
Aug 29, 2022
Bought 446 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 176389
2.5291 USD
2 years ago
Aug 26, 2022
Bought 578 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 214606
2.6935 USD
2 years ago
Aug 25, 2022
Bought 392 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 146991
2.6639 USD
2 years ago
Aug 25, 2022
Bought 392 K USD
CHENE DAVID
director:
+ 146991
2.6639 USD
2 years ago
Aug 24, 2022
Bought 198 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 84468
2.3418 USD
2 years ago
Aug 23, 2022
Bought 607 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 247222
2.4562 USD
2 years ago
Aug 22, 2022
Bought 527 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 247222
2.1334 USD
2 years ago
Aug 24, 2022
Bought 282 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 120532
2.3418 USD
2 years ago
Aug 23, 2022
Bought 866 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 352778
2.4562 USD
2 years ago
Aug 22, 2022
Bought 753 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 352778
2.1334 USD
2 years ago
Aug 22, 2022
Bought 753 K USD
CHENE DAVID
director:
+ 352778
2.1334 USD
2 years ago
Aug 19, 2022
Bought 587 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 276872
2.1214 USD
2 years ago
Aug 18, 2022
Bought 488 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 222811
2.1913 USD
2 years ago
Aug 18, 2022
Bought 838 K USD
CHENE DAVID
director:
+ 395086
2.1214 USD
2 years ago
Aug 19, 2022
Bought 838 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 395086
2.1214 USD
2 years ago
Aug 18, 2022
Bought 697 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 317943
2.1913 USD
2 years ago
Apr 22, 2022
Sell 518 K USD
Wahlberg Mark
director:
- 52653
9.83 USD
2 years ago
Apr 19, 2022
Sell 425 K USD
Wahlberg Mark
director:
- 40743
10.44 USD
2 years ago
Apr 14, 2022
Sell 306 K USD
Wahlberg Mark
director:
- 29000
10.55 USD
2 years ago
Apr 11, 2022
Sell 548 K USD
Wahlberg Mark
director:
- 52098
10.52 USD
2 years ago
Apr 06, 2022
Sell 256 K USD
Wahlberg Mark
director:
- 24309
10.53 USD
2 years ago
Apr 01, 2022
Sell 125 K USD
Wahlberg Mark
director:
- 11290
11.1 USD
2 years ago
Mar 28, 2022
Sell 145 K USD
Wahlberg Mark
director:
- 13044
11.12 USD
2 years ago
Mar 23, 2022
Sell 518 K USD
Wahlberg Mark
director:
- 45894
11.28 USD
2 years ago
Mar 18, 2022
Sell 786 K USD
Wahlberg Mark
director:
- 63936
12.29 USD
2 years ago
Mar 16, 2022
Sell 899 K USD
Wahlberg Mark
director:
- 67958
13.23 USD
2 years ago
Mar 16, 2022
Sell 1.34 M USD
Armstrong Luke
Chief Revenue Officer
- 100000
13.35 USD
2 years ago
Mar 16, 2022
Sell 26.2 K USD
Payne Chris
Chief Financial Officer
- 2017
13.01 USD
2 years ago
Nov 30, 2021
Bought 767 K USD
Kennedy Lewis Capital Partners Master Fund III LP
director, 10 percent owner:
+ 73495
10.44 USD
2 years ago
Nov 29, 2021
Bought 789 K USD
Kennedy Lewis Capital Partners Master Fund III LP
director, 10 percent owner:
+ 73495
10.73 USD
2 years ago
Dec 01, 2021
Bought 261 K USD
Gilchrist Adam
CEO & President
+ 27500
9.48 USD
2 years ago
Nov 30, 2021
Bought 343 K USD
Gilchrist Adam
CEO & President
+ 33000
10.39 USD
2 years ago
Nov 29, 2021
Bought 1.18 M USD
Gilchrist Adam
CEO & President
+ 110000
10.73 USD
2 years ago
Nov 30, 2021
Bought 538 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 51505
10.44 USD
2 years ago
Nov 29, 2021
Bought 553 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 51505
10.73 USD
2 years ago
Nov 30, 2021
Bought 767 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 73495
10.44 USD
2 years ago
Nov 29, 2021
Bought 789 K USD
KENNEDY LEWIS MANAGEMENT LP
director, 10 percent owner:
+ 73495
10.73 USD
2 years ago
Nov 30, 2021
Bought 538 K USD
KENNEDY LEWIS INVESTMENT MANAGEMENT LLC
director, 10 percent owner:
+ 51505
10.44 USD
2 years ago
Nov 29, 2021
Bought 553 K USD
KENNEDY LEWIS INVESTMENT MANAGEMENT LLC
director, 10 percent owner:
+ 51505
10.73 USD
2 years ago
Nov 30, 2021
Bought 767 K USD
KENNEDY LEWIS INVESTMENT MANAGEMENT LLC
director, 10 percent owner:
+ 73495
10.44 USD
2 years ago
Nov 29, 2021
Bought 789 K USD
KENNEDY LEWIS INVESTMENT MANAGEMENT LLC
director, 10 percent owner:
+ 73495
10.73 USD
3 years ago
Aug 17, 2021
Sell 19.7 M USD
MWIG LLC
director, 10 percent owner:
- 1231555
16 USD
3 years ago
Jul 19, 2021
Sell 25 M USD
MWIG LLC
director, 10 percent owner:
- 1562500
16 USD
7. News
One Team, One Mission: F45 Training Ranked as the Top Fitness Employer for Veterans by Military Times AUSTIN, Texas--(BUSINESS WIRE)--It is an honor and privilege to serve those who serve, and F45 Training is proud to announce that the Company has been recognized by Military Times as one of the “Best for Vets Employers” of 2024. F45 has long been committed to supporting veterans with unique programming – including Veterans Impact Program 45 (VIP45) and SkillBridge Fitness Internship Training Program – which set the company apart from others in the fitness space and earned the global fitness lea. businesswire.com - 3 days ago
F45 Training Becomes First Global Functional Fitness Franchise Offering Group Activities on Strava AUSTIN, Texas--(BUSINESS WIRE)--F45 Training Holdings Inc., a leading global fitness community specializing in innovative, functional group workouts that are fast, fun, and results-driven, now serves as the first global functional fitness franchise to show grouped activities on Strava, the leading digital community for active people with more than 125 million athletes. Learn more and access the F45 Training Club on Strava – where like-minded fitness enthusiasts can share content, interact and m. businesswire.com - 4 months ago
F45 Training Enters Newly Minted Master Franchise Agreement in South Africa JOHANNESBURG--(BUSINESS WIRE)--F45 Training Holdings Inc., a leading global fitness community specializing in innovative, functional group workouts that are fast, fun, and results-driven, celebrates its continued global expansion through now recognizing Functional Fitness South Africa Pty Ltd (FFSA) as F45 Training's Master Franchise Partner across the South Africa region. This news comes on the heels of recent FS8 Master Franchise agreements across South Korea, U.K. and Europe, with FS8 positi. businesswire.com - 4 months ago
F45 Training and David Beckham Resolve Past Business Dispute AUSTIN, Texas--(BUSINESS WIRE)--F45 Training Holdings Inc., a leading global fitness community specializing in innovative, functional group workouts that are fast, fun, and results-driven, has reached an agreement resolving a prior lawsuit brought by DB Ventures Limited, which concerned an ambassadorial agreement for David Beckham. The lawsuit will be dismissed and DB Ventures Limited will remain an investor in F45 Training. Dan Dienst, Executive Vice Chairman of Authentic Brands Group, on beha. businesswire.com - 5 months ago
HYROX Announces F45 Training as Official Training Partner AUSTIN, Texas--(BUSINESS WIRE)--HYROX, the world's fastest growing fitness race combining both running and functional workout stations has announced its training partnership with F45 Training, a leading global fitness community specializing in innovative, functional group workouts that are fast, fun and results-driven. The partnership will roll out across all existing F45 Training markets with the exception of Australia, New Zealand and Singapore. Following the success of the existing 87 F45 Tr. businesswire.com - 5 months ago
F45 Training Partners With Telehealth Leader Dr. B to Help More Members Reach Fitness Goals While Saving Money AUSTIN, Texas--(BUSINESS WIRE)--F45 Training Holdings Inc., a leading global fitness community specializing in innovative, functional group workouts, has partnered with Dr. B, a leading telehealth provider focused on making treatments affordable for everyone in the United States. The partnership is designed to help qualifying studio members potentially unlock pre-tax dollars in their Health Savings Accounts (HSA) and Flex Savings Accounts (FSA) – two kinds of tax-advantaged savings accounts – t. businesswire.com - 7 months ago
F45 Training Now Serving as Exclusive Fitness Provider for 24/25 Ikon Pass Holders AUSTIN, Texas--(BUSINESS WIRE)--F45 Training Holdings Inc., a leading global fitness community specializing in innovative, functional group workouts that are fast, fun, and results-driven, today became the exclusive fitness provider for Ikon Pass holders for the 2024 – 25 winter season as part of Ikon Pass Peak Perks program. New pass holders (and those who renew) can now sign up for a 14-day trial for just $14 at F45Training.com/IkonPass. “In collaboration with Ikon Pass, F45 expands its reach. businesswire.com - 8 months ago
F45 ALERT: Bragar Eagel & Squire, P.C. is Investigating F45 Training Holdings Inc. on Behalf of Long-Term Stockholders and Encourages Investors to Contact the Firm NEW YORK--(BUSINESS WIRE)-- #A--Bragar Eagel & Squire, P.C., a nationally recognized shareholder rights law firm, is investigating potential claims against F45 Training Holdings Inc. (NYSE: FXLV) on behalf of long-term stockholders following a class action complaint that was filed against F45 on December 8, 2022 pursuant to the F45's July 2021 IPO. Our investigation concerns whether the board of directors of F45 have breached their fiduciary duties to the company. F45 is a fitness franchisor wit. businesswire.com - 11 months ago
F45 Training Serves Up Strong Dose of Inspiration With ‘Why I F45' Storytelling Campaign AUSTIN, Texas--(BUSINESS WIRE)--F45 Training Holdings Inc., a leading global fitness community specializing in innovative, functional group workouts that are fast, fun and results-driven, introduced its ‘Why I F45' content series highlighting real members, trainers and franchise owners on why they commit to F45's exercise methodology, which can be viewed at F45training.com/whyiF45. The campaign rolls out with nine spotlight stories, showcasing the power behind F45's exercise ethos and their own. businesswire.com - 11 months ago
‘Tis the Season: Join Trials Week at F45 Training for the Ultimate Test of Strength and Endurance AUSTIN, Texas--(BUSINESS WIRE)--F45 Training Holdings Inc., a leading global fitness community specializing in innovative, functional group workouts that are fast, fun and results-driven, invites everyone into its studios everywhere for Trials Week, a one-of-a-kind fitness challenge during the holidays from Nov. 27 – Dec. 3. Sign up now at F45training.com/decf45trials/. Trials Week brings together the global F45 community, inviting members and guests across the world to join the ultimate fitnes. businesswire.com - 11 months ago
F45 Training Collaborates With WHOOP on Holistic Lifestyle and Fitness Program During Upcoming F45 Challenge AUSTIN, Texas--(BUSINESS WIRE)--F45 Training Holdings Inc., a leading global fitness community specializing in innovative, functional group workouts that are fast, fun and results-driven, in collaboration with WHOOP, the human performance company, is delivering a first-of-its-kind F45 Challenge across 45 days starting Oct. 23, allowing challengers to track their holistic fitness lifestyle including recovery and sleep and correlating that to their performance both inside and outside the studio f. businesswire.com - 1 year ago
F45 Training Invites All Members and Trainers the Opportunity to Become F45 Athletes AUSTIN, Texas--(BUSINESS WIRE)--F45 Training Holdings Inc., a leading global fitness community specializing in innovative, functional group workouts that are fast, fun and results-driven, is hosting a casting call for members and trainers to become part of the elite F45 Athlete squad. Apply online at F45Training.com/f45athlete now through September 22. The next F45 Athletes will be featured in F45TV content, on social media, at events and in studios across select regions. F45 is searching for i. businesswire.com - 1 year ago
8. Profile Summary

F45 Training Holdings Inc. FXLV

image
COUNTRY US
INDUSTRY Leisure
MARKET CAP $ 24.4 M
Dividend Yield 0.00%
Description F45 Training Holdings Inc. operates as a fitness franchisor. The company offers consumers functional 45-minute workouts that combine elements of high-intensity interval, circuit, and functional training. It provides workouts primarily through its digitally-connected network of studios. As of December 31, 2021, the company operated 1,749 total studios. It has operations in the United States, South America, Australia, New Zealand and surrounding island nations, and internationally. The company was formerly known as Flyhalf Holdings Inc. and changed its name to F45 Training Holdings Inc. in March 2019. F45 Training Holdings Inc. was founded in 2013 and is headquartered in Austin, Texas.
Contact 3601 South Congress Avenue, Austin, TX, 78704 https://f45training.com
IPO Date July 15, 2021
Employees 113
Officers Bruce Williams Managing Director Mr. Brian Killingsworth Chief Marketing Officer Mr. Luke Armstrong Chief Revenue Officer Mr. Ryan Mayes Chief Operating Officer Mr. Gunnar Peterson Chief of Athletics Mr. Adam James Gilchrist Founder & Director Mr. Mark Wahlberg Chief Brand Officer & Director Ms. Brittany Bailey-Cooper Chief People Officer Mr. Patrick D. Grosso Esq. Interim Chief Financial Officer, Chief Legal Officer & Secretary Mr. Thomas J. Dowd President, Chief Executive Officer & Director