Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Beachbody Company, Inc.
Bear Case (25th pct.)
46.7% vs price
Base Case (Median)
97.0% vs price
Bull Case (75th pct.)
158.0% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $8.40 | 55.6% | High (40%) |
| Graham Number | $12.88 | 138.5% | Medium (30%) |
| EV/EBITDA | $17.10 | 216.7% | Medium (20%) |
| Earnings Power Value | $6.50 | 20.3% | Medium (50%) |
Based on 4 out of 7 methods, BODI appears undervalued at the current price of $5.40. The base case fair value of $10.64 implies 97.0% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.