image
Consumer Cyclical - Leisure - OTC - US
$ 0.066
-20.2 %
$ 6.44 M
Market Cap
-0.04
P/E
1. INTRINSIC VALUE

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

The intrinsic value of one FXLV stock under the worst case scenario is HIDDEN Compared to the current market price of 0.066 USD, F45 Training Holdings Inc. is HIDDEN

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

The intrinsic value of one FXLV stock under the base case scenario is HIDDEN Compared to the current market price of 0.066 USD, F45 Training Holdings Inc. is HIDDEN

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

The intrinsic value of one FXLV stock under the best case scenario is HIDDEN Compared to the current market price of 0.066 USD, F45 Training Holdings Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart FXLV

image
$0.4$0.4$0.4$0.4$0.3$0.3$0.3$0.3$0.2$0.2$0.2$0.2$0.1$0.1$0.1$0.1Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
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 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
3.69 %11.77 %37.40 %17.02 %29.70 %Total Assets$142.7m
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
11.73 %27.31 %56.85 %4.06 %Total Liabilities$185.6m
EFFICIENCY
Earnings Waterfall F45 Training Holdings Inc.
image
Revenue 104 M
Cost Of Revenue 32.6 M
Gross Profit 71.8 M
Operating Expenses 219 M
Operating Income -147 M
Other Expenses 31.9 M
Net Income -179 M
150m150m100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)104m(33m)72m(219m)(147m)(32m)(179m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
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%
-238.96% ROIC
-238.96%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis F45 Training Holdings Inc.
image
20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)201820182019201920202020202120212022202220232023
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 4445.45%
FXLV Average Price Target Wall Street Target
9.25 USD 13915.15%
FXLV Highest Price Target Wall Street Target
15 USD 22627.27%
Price
Max Price Target
Min Price Target
Average Price Target
16161414121210108866442200Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 13
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
7. News
F45 Training Launches First-Ever National Recommit to Your Fitness Day to Encourage People to Reset, Refocus, and Take Action AUSTIN, Texas--(BUSINESS WIRE)--F45 Training, a leading global fitness community specializing in innovative, functional group workouts that are fast, fun, and results-driven, today announced the first-ever celebration of National Recommit to Your Fitness Day, a new initiative created to inspire individuals to reconnect with their goals and take meaningful steps toward long-term health through consistent movement and intentional action. Observed annually on April 5 (4/5), a fitting nod to the F4. businesswire.com - 4 weeks ago
F45 Training Teams Up With Red Bull to Give Members Wiiings AUSTIN, Texas--(BUSINESS WIRE)--F45 Training, a leading global fitness community specializing in innovative, functional group workouts that are fast, fun and results-driven, today announced a multi-year global partnership with Red Bull. As Red Bull's first global fitness studio partnership, the collaboration between these two internationally acclaimed brands brings an extra boost and excitement to the F45 Training community, empowering F45 members worldwide to push their limits with the iconic. businesswire.com - 1 month ago
More Than Fitness: F45 Training Unveils “FIT” - a Unifying Parent Company Paving the Way for Holistic Wellness AUSTIN, Texas--(BUSINESS WIRE)--F45 Training, a leading global fitness community specializing in innovative, functional group workouts that are fast, fun, and results-driven, today announced the launch of FIT (Functional Inspired Training) House of Brands, a new company brand that unifies its key brands to create a singular and holistic wellness ecosystem. By bringing these brands together, FIT marks a significant milestone in the company's commitment to delivering total wellness solutions thro. businesswire.com - 1 month ago
F45 Training Celebrates Unprecedented Growth in 2024, Ready to Lead the Fitness Industry Forward AUSTIN, Texas--(BUSINESS WIRE)--F45 Training, a leading global fitness community specializing in innovative, functional group workouts that are fast, fun, and results-driven, has capped off a transformative year with record-breaking achievements. With 75 new studio openings across its portfolio of brands (F45 Training, FS8, and VAURA), record-setting Average Unit Volumes (AUVs), and a series of strategic partnerships, the company continues to solidify its dominant position as the global leader. businesswire.com - 3 months ago
F45 Training Expands Partnership With Dr. B to Support Prescription Weight Loss Programs With New Holistic Approach AUSTIN, Texas--(BUSINESS WIRE)--F45 Training Holdings Inc., a leading global fitness community known for innovative, high-energy group workouts, announced today its latest expansion of the Company's ongoing partnership with Dr. B, a leading telehealth provider focused on affordable access to healthcare. With over 42 percent of American adults classified as obese, which is linked to leading causes of preventable deaths such as heart disease and Type 2 diabetes, F45 Training is committed and dedi. businesswire.com - 3 months ago
F45 Training Teams up With GNC to Provide Members With Access to Premium Health and Nutrition Products to Fuel Their Functional Fitness Training AUSTIN, Texas--(BUSINESS WIRE)--F45 Training Holdings Inc. announced today its partnership with GNC (General Nutrition Centers) – a leading American retail and nutritional manufacturing company specializing in health and nutrition products – to further enhance the company's ability to support members' fitness journeys by bringing meaningful wellness solutions into their lives. F45 Training members will now gain access to exclusive GNC products, enhanced loyalty rewards, and tailored nutritional. businesswire.com - 5 months ago
F45 Training Partners With REP Fitness to Enhance Strength Training Through New Functional Racks In-Studio 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 announced its newest partnership with REP Fitness – a home and commercial gym equipment supplier that specializes in strength and conditioning exercise equipment – to introduce Functional Racks to participating studios worldwide. This cutting-edge equipment enhances F45's strength training capabilities. businesswire.com - 5 months ago
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 - 5 months 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 - 10 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 - 10 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 - 10 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 - 11 months ago
8. Profile Summary

F45 Training Holdings Inc. FXLV

image
COUNTRY US
INDUSTRY Leisure
MARKET CAP $ 6.44 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 Ms. Brittany Bailey-Cooper Chief People Officer Mr. Thomas J. Dowd President, Chief Executive Officer & Director Mr. Gunnar Peterson Chief of Athletics Mr. Patrick D. Grosso Esq. Interim Chief Financial Officer, Chief Legal Officer & Secretary Mr. Mark Wahlberg Chief Brand Officer & Director Mr. Adam James Gilchrist Founder & Director Mr. Ryan Mayes Chief Operating Officer Mr. Luke Armstrong Chief Revenue Officer