Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
8.34 USD | -3.02% |
|
-4.58% | +0.60% |
06-27 | The Beachbody Company, Inc. Launches BODi Lava, the Perfect Summer Fitness Program with Super Trainer Elise Joan | CI |
06-26 | BODi by Beachbody Debuts Shakeology 0g Added Sugar Options | CI |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 733.4 | 164.2 | 55.59 | 57.31 | - | - |
Enterprise Value (EV) 1 | 629.4 | 125.1 | 55.59 | 57.31 | 57.31 | 57.31 |
P/E ratio | -2.86 x | -0.83 x | -0.34 x | -1.07 x | -1.44 x | - |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 0.84 x | 0.24 x | 0.11 x | 0.13 x | 0.13 x | - |
EV / Revenue | 0.84 x | 0.24 x | 0.11 x | 0.13 x | 0.13 x | - |
EV / EBITDA | -8.52 x | -7.06 x | -6.39 x | 4.48 x | 2.7 x | - |
EV / FCF | -2.5 x | -2.23 x | -1.91 x | 2.29 x | 10.4 x | 3.82 x |
FCF Yield | -40% | -44.9% | -52.4% | 43.6% | 9.6% | 26.2% |
Price to Book | - | 0.77 x | - | 0.55 x | 0.53 x | - |
Nbr of stocks (in thousands) | 6,189 | 6,243 | 6,706 | 6,872 | - | - |
Reference price 2 | 118.5 | 26.30 | 8.290 | 8.340 | 8.340 | 8.340 |
Announcement Date | 01/03/22 | 14/03/23 | 11/03/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net sales 1 | 873.6 | 692.2 | 527.1 | 437.9 | 435.4 | - |
EBITDA 1 | -86.11 | -23.26 | -8.697 | 12.78 | 21.26 | - |
EBIT 1 | -202.7 | -203.2 | -141 | -45.33 | -35.28 | - |
Operating Margin | -23.21% | -29.35% | -26.75% | -10.35% | -8.1% | - |
Earnings before Tax (EBT) 1 | -243.9 | -197.2 | -152.6 | -53.01 | -39.73 | - |
Net income 1 | -228.4 | -194.2 | -152.6 | -53.09 | -39.73 | - |
Net margin | -26.14% | -28.05% | -28.96% | -12.12% | -9.12% | - |
EPS 2 | -41.50 | -31.50 | -24.47 | -7.820 | -5.790 | - |
Free Cash Flow 1 | -293.2 | -73.67 | -29.11 | 25 | 5.5 | 15 |
FCF margin | -33.56% | -10.64% | -5.52% | 5.71% | 1.26% | - |
FCF Conversion (EBITDA) | - | - | - | 195.56% | 25.87% | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 01/03/22 | 14/03/23 | 11/03/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 216.3 | 198.9 | 179.1 | 166 | 148.2 | 144.9 | 134.9 | 128.2 | 119 | 120 | 110 | 105.6 | 102.4 | 108.7 | 104.3 |
EBITDA 1 | -26.57 | -19.11 | -1.472 | -6.229 | 3.543 | -0.887 | -4.774 | -5.833 | 2.797 | 4.554 | 0.3865 | 3.334 | 4.536 | 5.3 | 5.5 |
EBIT 1 | -69.26 | -74.42 | -44.4 | -36.19 | -48.14 | -27.44 | -24.18 | -29 | -60.37 | -10.82 | -13.96 | -10.92 | -9.588 | -9.7 | -9.5 |
Operating Margin | -32.02% | -37.41% | -24.79% | -21.8% | -32.49% | -18.93% | -17.92% | -22.62% | -50.73% | -9.02% | -12.7% | -10.35% | -9.36% | -8.92% | -9.11% |
Earnings before Tax (EBT) 1 | -148.8 | -74.24 | -42.15 | -34.41 | -46.45 | -29.14 | -25.76 | -32.6 | -65.1 | -14.15 | -15.45 | -12.41 | -11.02 | -10.9 | -10.8 |
Net income 1 | -146 | -73.53 | -41.87 | -33.86 | -44.93 | -29.19 | -25.75 | -32.67 | -65.04 | -14.22 | -15.45 | -12.41 | -11.02 | -10.9 | -10.8 |
Net margin | -67.49% | -36.97% | -23.37% | -20.4% | -30.33% | -20.14% | -19.08% | -25.47% | -54.65% | -11.84% | -14.05% | -11.76% | -10.76% | -10.03% | -10.35% |
EPS 2 | -24.00 | -12.00 | -7.000 | -5.500 | -7.500 | -4.500 | -4.000 | -5.500 | -10.31 | -2.100 | -2.275 | -1.830 | -1.615 | -1.580 | -1.550 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 01/03/22 | 09/05/22 | 08/08/22 | 09/11/22 | 14/03/23 | 08/05/23 | 08/08/23 | 07/11/23 | 11/03/24 | 06/05/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - |
Net Cash position | 104 | 39.1 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | -293 | -73.7 | -29.1 | 25 | 5.5 | 15 |
ROE (net income / shareholders' equity) | - | -65.1% | - | -56.7% | -35% | - |
ROA (Net income/ Total Assets) | - | - | - | -19.7% | -14.3% | - |
Assets 1 | - | - | - | 269.5 | 277.8 | - |
Book Value Per Share 2 | - | 34.20 | - | 15.30 | 15.60 | - |
Cash Flow per Share | - | -7.670 | - | - | - | - |
Capex 1 | 77.9 | 26.5 | 6.58 | 5 | 12.5 | 5 |
Capex / Sales | 8.92% | 3.83% | 1.25% | 1.14% | 2.87% | - |
Announcement Date | 01/03/22 | 14/03/23 | 11/03/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+0.60% | 57.31M | |
+29.22% | 435B | |
+39.58% | 293B | |
+14.78% | 148B | |
+13.37% | 97.98B | |
+23.99% | 86.61B | |
+67.93% | 62.81B | |
+8.66% | 43.94B | |
+11.73% | 32.79B | |
-15.07% | 30.32B |
- Stock Market
- Equities
- BODY Stock
- Financials The Beachbody Company, Inc.