Skip to content
Company Analysis

The Beachbody Company, Inc. BODI

A comprehensive view of key metrics, scores, and financial health for The Beachbody Company, Inc.

Overview of The Beachbody Company, Inc.

BODI NCM
Communication Services Internet Content & Information Micro Cap
The Beachbody Company, Inc. (BODI), is a Micro Cap company, in the Internet Content & Information industry, last closed at $10.56, about 1819.6% undervalued vs fair value, +40.6% 1Y return, ranked 112/261 in sector.
$10.56
-1.68%
As of March 13, 2026
Previous close • Vol 90d: 104.8%
52-Week Range
Market Cap
$74.85M
Enterprise Value
$66.49M
Overall Score
Scores locked

Create a free account to see overall and pillar scores for The Beachbody Company, Inc..

Top Beats
No strong beats yet

Quick Facts

Website https://thebeachbodycompany.co...
HQ El Segundo, CA
Employees 355
Fiscal year Dec 31

Next Events

No upcoming events available.

Fair Value Snapshot

Bear Base Bull
$180
$203
$229
Current: $10.56 +1820% vs base

Engine Room Money Flow™

Micro Cap

Corporate Free Cash Flow - Where revenue goes and how value is created

Flow Steps
Revenue
$418.8M
-20.5%%
Gross Profit
$287.3M
-11.1%%
Operating Income
$-38.4M
58%%
Net Income
$-71.6M
53.1%%
Money Flow Bridge
Flow Direction: Money moves from left to right
Components: Breakdown shows composition of each stage
Industry-Specific: Corporate Free Cash Flow

Quality & Reliability Indicators

Cash Conversion Ratio
2.8%
Poor

FCF / Net Income - measures how well earnings convert to cash

Locked Metric
-
Premium
Locked Metric
-
Premium
Locked Metric
-
Premium

Where It Leaks

Cash Flow Health critical
Significant cash flow inefficiencies identified. Multiple high-impact leaks require attention.
7
Active Leaks
1/7
Improving
0
High Impact
7
Critical
Locked Leak
Upgrade to view details
Premium
Locked Leak
Upgrade to view details
Premium
Locked Leak
Upgrade to view details
Premium
Locked Leak
Upgrade to view details
Premium
Locked Leak
Upgrade to view details
Premium
Locked Leak
Upgrade to view details
Premium
Moat Analysis Corporate Default

Competitive Advantage Assessment

Evaluating The Beachbody Company, Inc.'s durable competitive advantages across 6 defense dimensions

Overall Moat Strength
38
/100
Developing
Scores based on quantitative metrics and qualitative factors

Upgrade to unlock interactive defense details

Premium access

Unlock full defense analysis

Get key signals, strengths, and risks for every moat dimension.

Upgrade to Premium Unlock all moat defenses and evidence.

Pricing Power

Developing
47
Premium
Unlock full defense details

See key signals plus strengths and risks for this moat dimension.

Upgrade for full defense analysis Premium-only evidence and insights.
For informational purposes only. Not investment advice.

Trade-Off Ledger™

Where management spends the performance budget - Growth, Profitability, or Safety

Software SaaS vs Industry Peers 92% Coverage
Trade-Off Triangle Visualization A ternary plot showing BODI's balance between Growth (19.3%), Profitability (38.6%), and Safety (42.1%). Growth 19% Safety 42% Profitability 39%

Click axes to expand details. Marker shows current allocation.

3-Year Trend Analysis Locked
Upgrade to unlock the full 3-year trend analysis and deltas.

Growth

17th percentile vs peers
18
Key Signals
EPS Growth YoY 57.0% 58p Rev Growth YoY -20.5% 13p Revenue CAGR 3Y -21.7% 4p TSR -93.2% 12p
Strengths
  • D/E Ratio in top 20% of peers (79.8%, 84th percentile)
  • Conservative leverage compared to industry peers
Risks
  • Growth in bottom 20% of peers (percentile: 17)
  • Rev Growth Yoy in bottom 20% of peers (-20.5%)

Profitability

35th percentile vs peers
36
Key Signals
Strengths
Risks
Premium
Unlock full Profitability drilldowns

See the signal-level drivers and insights behind this axis. Upgrade to reveal the full Trade-Off Ledger.

Upgrade Now

Safety

38th percentile vs peers
39
Key Signals
Strengths
Safety drilldowns are available to premium members.

Two Futures

Scenario-based fair value ranges for The Beachbody Company, Inc..

Loading valuation model...
Unable to Compute Fair Value

This company cannot be valued using standard models.

What this means: The Scenario Theatre requires financial data (revenue, cash flow, shares outstanding) to calculate fair value estimates. This data may be unavailable for:

  • Recently listed companies (IPOs, SPACs)
  • Shell companies or holding companies
  • Companies that haven't filed recent financials
  • Foreign companies with limited data coverage
X.X%
X%XX%
X.X%
-XX%XX%
XX.X%
-XX%XX%
Adjust the sliders above to explore different valuation scenarios.
Unlock Premium
Reveal the full Scenario Theatre
See live sliders, narratives, and full Bear/Base/Bull outcomes.
Upgrade Now
Bear
-
- - -
- upside
-
Base
$202.71
- - -
+1819.6% vs current
Snapshot base estimate
Bull
-
- - -
- upside
-
Fair Value Range Current: $-
$- $- $-
Actions & Info