Beachbody Company

Digital Retail And Health Trends Will Unlock New Demand

AnalystHighTarget

Not Invested

Consensus Narrative from 2 Analysts

Published

15 Aug 25

Updated

21 Aug 25

AnalystHighTarget's Fair Value

US$13.00

56.9% undervalued

21 Aug

US$5.60

-20.8%

-0.9%

Author's Valuation

US$13.0

56.9% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$13.0

56.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-20.98%

Consumer Services revenue growth rate

0.40%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.46%

Calculation

US$23.14m

Earnings '28

5.38x

PE Ratio '28

US$124.39m

Market Cap '28

US$124.39m

Market Cap '28

7.52m

No. shares '28

US$16.55

Share Price '28

US$16.55 Share Price '28

Discounted to 2025 @ 8.39% p.a.

US$13.00

Fair Value '25