INTERACTIVE STRENGTH INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.1756 USD | -7.63% |
|
-10.73% | -79.58% |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 12.31 | 3.765 | - | - |
| Enterprise Value (EV) 1 | 22.34 | 18.86 | 22.66 | 21.36 |
| P/E ratio | -0.21 x | -1.36 x | -1.58 x | - |
| Yield | - | - | - | - |
| Capitalization / Revenue | 12.8 x | 0.24 x | 0.16 x | - |
| EV / Revenue | 23.2 x | 1.22 x | 0.94 x | - |
| EV / EBITDA | -1.31 x | -8.98 x | -113 x | 5.62 x |
| EV / FCF | -1.33 x | -4.72 x | -5.96 x | - |
| FCF Yield | -75.4% | -21.2% | -16.8% | - |
| Price to Book | -2.2 x | 0.36 x | 0.45 x | - |
| Nbr of stocks (in thousands) | 14,313 | 19,803 | - | - |
| Reference price 2 | 0.8600 | 0.1901 | 0.1901 | 0.1901 |
| Announcement Date | 01/04/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 0.962 | 15.5 | 24 | - |
| EBITDA 1 | - | -17 | -2.1 | -0.2 | 3.8 |
| EBIT 1 | - | -54.48 | -4.6 | -4.3 | - |
| Operating Margin | - | -5,663.2% | -29.68% | -17.92% | - |
| Earnings before Tax (EBT) 1 | - | -51.37 | -3.8 | -3.4 | - |
| Net income 1 | -58.22 | -51.37 | -2.7 | -2.4 | - |
| Net margin | - | -5,340.23% | -17.42% | -10% | - |
| EPS 2 | -119.5 | -4.150 | -0.1400 | -0.1200 | - |
| Free Cash Flow 1 | - | -16.85 | -4 | -3.8 | - |
| FCF margin | - | -1,751.35% | -25.81% | -15.83% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 29/03/23 | 01/04/24 | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | 10 | 15.1 | 18.9 | 17.6 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | -0.5903 x | -7.19 x | -94.5 x | 4.632 x |
| Free Cash Flow 1 | - | -16.8 | -4 | -3.8 | - |
| ROE (net income / shareholders' equity) | - | - | -25.4% | -28.2% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | -0.3900 | 0.5300 | 0.4200 | - |
| Cash Flow per Share 2 | - | -1.250 | 0.1400 | 0.2200 | - |
| Capex 1 | - | 1.42 | 7 | 8.4 | 8.9 |
| Capex / Sales | - | 147.71% | 45.16% | 35% | - |
| Announcement Date | 29/03/23 | 01/04/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.1901
USD
Average target price
1.5
USD
Spread / Average Target
+689.06%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -79.58% | 3.76M | |
| -12.73% | 5.66B | |
| +6.43% | 3.28B | |
| +1.77% | 2.89B | |
| -13.60% | 2.61B | |
| -24.01% | 1.53B | |
| +14.42% | 446M | |
| +13.59% | 332M | |
| 0.00% | 326M | |
| -1.63% | 305M |
- Stock Market
- Equities
- TRNR Stock
- Financials Interactive Strength Inc.
