Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Services
/
Beachbody Company
BODI
Beachbody Company
Digital Fitness Pressures And Regulatory Costs Will Erode Value
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
17 Aug 25
Updated
17 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$4.00
33.0% overvalued
intrinsic discount
17 Aug
US$5.32
Loading
1Y
-25.8%
7D
14.4%
Author's Valuation
US$4.0
33.0% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$4.0
33.0% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-295m
882m
2018
2020
2022
2024
2025
2026
2028
Revenue US$140.3m
Earnings US$16.4m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-20.98%
Consumer Services revenue growth rate
0.42%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.39%
Calculation
US$16.39m
Earnings '28
x
2.34x
PE Ratio '28
=
US$38.39m
Market Cap '28
US$38.39m
Market Cap '28
/
7.52m
No. shares '28
=
US$5.11
Share Price '28
US$5.11
Share Price '28
Discounted to 2025 @ 8.49% p.a.
=
US$4.00
Fair Value '25
