EN DE
Watch The Beachbody Company, Inc. for free: we tell you when fair value or trend changes.
Data-driven stock valuation

The Beachbody Company, Inc. (BODI) fair value: what the stock is really worth

As of Nov 6, 2026: fair value (intrinsic value) of The Beachbody Company, Inc. stock $10.84, price $4.25, upside +155.0%, quality 47 out of 100. Rating: strongly undervalued. Calculated from audited financials with 13 of our 26 valuation models and 37 quality factors, updated daily.

  1. Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Communication Services US

TB The Beachbody Company, Inc. logo Thin data Nov 4, 2026

The Beachbody Company, Inc.

BODI · US
Cheap, value-trap risk

The stock costs 61% less than our calculation considers fair.

Fair value $10.84 · Strongly undervalued
Generates free cash flow
Costs just 2.5 times its yearly profit.
Quality 47/100
Thin margins · 5.7% net margin (TTM)
Moderate debt
Mixed vs. peers (7/12)
Weak Growth (revenue 5y −21.9 %/yr in USD)
Narrow moat 42/100 · thin data
Thin data
⚠ Dilution
Watch The Beachbody Company, Inc. for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

$443.00 $3.50 Fair Value $10.84 Aug 2021 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.

How to read this chart

60‑month range $3.50 – $443.00 · fair‑value band $8.39 – $13.29 · the $4.25 price screens below the $10.84 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.

Follow The Beachbody Company in your weekly email

Every Wednesday you see whether The Beachbody Company is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

Which stocks are undervalued right now? Check free Discover now →

Company profile

The Beachbody Company, Inc. operates as a fitness and nutrition company in the United States, Canada, the United Kingdom, and France.

Show moreShow less

The company operates Beachbody on Demand Interactive, a streaming service through subscription that provides fitness and nutrition content, including P90X, Insanity, 21 Day Fix, 80 Day Obsession, Morning Meltdown 100, LIIFT4, Unstress Meditations, Portion Fix, 4 Weeks of Focus, Sure Thing, Dig Deeper, Track Pilate, 2B Mindset, Insanity, P90X, Yoga52, and other brands.

It also provides nutritional products, such as Shakeology, a nutrition shake; and Beachbody Performance supplements comprising pre-workout energize, hydrate, post-workout recover. The Beachbody Company, Inc. was founded in 1998 and is headquartered in El Segundo, California.

Stock analysis

The Beachbody Company, Inc. (BODI) currently trades at $4.25, while our model-based Fair Value estimate is $10.84, implying the stock looks roughly 61% undervalued today.

Show more

Valuation

Bull case: the Growth DCF group reads highest at a median of $29.94 per share, and 13 of the 13 models we run sit above the $4.25 price.

Bear case: the Earnings-Based group reads lowest at $11.62, and 0 of the 13 models stay below the price. Data coverage for this calculation is low.

Scenario range: $8.39 (bear) to $13.29 (bull), the price of $4.25 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 47/100 (below-average quality), in the Communication Services sector.

Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.

The Beachbody Company, Inc. reported revenue of $252M in FY2025 versus $874M in FY2021, a compound −26.7%/yr. Reported net income was −$2.9M in FY2025.

Key figures

Market cap $33.6M Micro · P/E ratio 2.5 · P/S ratio 0.15 · EPS (TTM) $1.73 · Net margin 5.7% · Return on equity 43.5% · Return on assets (EBIT) −35.2% (5-year average) · Operating margin 3.4%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).

What moves the price

The share trades about 74% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Communication Services peers we cover trades at 11% fair-value upside, at 155%, BODI screens cheaper than that median.

Fair Value models

Bear $8.39 Fair Value $10.84 Bull $13.29
Price $4.25 · Upside +155.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then ($1.48 per share) are deliberately not added. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds. Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF $27.53 $36.79 $53.37 79
Growth DCF $28.60 $37.52 $52.25 78
Owner Earnings $10.79 $13.96 $19.63 76
All 13 models by family
DCF Models
FCF DCF $27.53 $36.79 $53.37 79
Owner Earnings $10.79 $13.96 $19.63 76
5Y Revenue Exit $17.33 $21.74 $28.09 73
5Y EBITDA Exit $27.20 $38.82 $54.20 74
10Y Revenue Exit $21.07 $24.67 $28.27 67
10Y EBITDA Exit $27.15 $34.97 $43.23 69
Earnings-Based
EPV $10.32 $11.62 $12.74 72
Multiples
EV/EBIT $13.87 $17.92 $21.97 65
EV/EBITDA $30.81 $40.52 $50.22 66
EV/Revenue $10.93 $14.88 $18.83 53
Growth DCF
Growth DCF $28.60 $37.52 $52.25 78
Rev-Margin DCF $17.33 $22.36 $28.78 73
Economic Profit
ROIC Compounder $10.32 $11.84 $13.25 71

The fair value above starts from this blend and is adjusted for dilution from new shares.

Open the full fair value analysis →

Quality Score breakdown

Overall quality 47/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 44
How much profit the company makes from its sales and capital
Quality Growth 59
Are margins and returns getting better?
Cashflow 51
Do the profits arrive as real cash?
Financial strength 36
Debt, balance sheet and risk of trouble
Investment 100
Does it invest with discipline instead of growing at any price?
Low Volatility 34
How calm the share price moves, does not count
Price momentum 13
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 17
Distance to the 52-week high, does not count
New shares 0
Buys back shares or issues new ones?

Open the full quality analysis →

Insider trades

In the last 6 months, no officer or director bought or sold shares on the open market.

Plus 5 other filings such as grants, option exercises or tax withholding. They are not market purchases or sales.

Sales are often planned (taxes, diversification, 10b5-1 plans). Purchases with their own money are seen as the stronger sign. For information only: not part of the quality score or Fair Value.

Source: SEC Form 4, as of Nov 6, 2026. All filings at the SEC ↗

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 37/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−39.9%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−28.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−21.9%
Start year 2020 (pandemic)
Revenue growth 7 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−15.1%
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−0.7% (2020) → 3.2% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed

Watch BODI, get fair value alerts →

Compare The Beachbody Company, Inc. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Internet Content & Information · 122 stocks

Beats the industry median on 7/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score 47 · Bottom 25%
Fair Value upside +155.0% · Top 25%
Profitability
Return on equity (12 months) 43.5% · Top 25%
Return on assets −2.0% · Below median
Net margin (12 months) 5.7% · Above median
Operating margin (12 months) 3.4% · Below median
Growth and dividend
Revenue growth (quarter YoY) −22.4% · Bottom 25%
Balance sheet
Debt / equity 0.72× · Highest 25%

Valuation Multiplesvs Internet Content & Information median · lower = cheaper

P/E (12 months) 2.5× · Cheapest 25%
P/B 1.07× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (12 months) 0.15× · Cheapest 25%
Price / free cash flow (fiscal year) 1.9× · Cheapest 25%
EV/EBITDA 0.5× · Cheapest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)100 · sector 47
FUTURE (revenue growth)0 · sector 33
PAST (return on equity)100 · sector 18
HEALTH (low debt)64 · sector 97
DIVIDEND (yield)0 · sector 40

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Internet Content & Information stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Kuaishou Technology 1024 HK$28.92 HK$86.76 +200% vs BODI
Tencent Music Entertainment Group 1698 HK$37.28 HK$74.14 +99% vs BODI
Tencent Holdings 0700 HK$419.80 HK$710.45 +69% vs BODI
NAVER Corporation 035420 190,200 KRW 314,922 KRW +66% vs BODI
REA Group REA A$173.54 A$192.29 +11% vs BODI
Alphabet Inc GOOG $283.93 $312.32 +10% vs BODI
Meta Platforms, Inc META $610.15 $671.17 +10% vs BODI
Reddit, Inc RDDT $95.10 $104.61 +10% vs BODI
Spotify Technology S.A SPOT $603.01 $612.82 +2% vs BODI
Baidu, Inc BIDU $81.87 $54.07 −34% vs BODI

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 52-Week Low Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Free calculator Peter Lynch Fair Value Formula &…Free calculator
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

The Beachbody Company, Inc.: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "The Beachbody Company, Inc. Fair Value". https://www.fairvalue-calculator.com/stock/BODI

Frequently asked questions

Is The Beachbody Company, Inc. (BODI) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of $10.84 versus a price of $4.25, about +155% upside (undervalued).
What is the fair value of BODI?
Our model-based fair value for The Beachbody Company, Inc. is $10.84 (as of Nov 4, 2026), built from audited fundamentals. The current price: $4.25.
What is the quality score of BODI?
The Beachbody Company, Inc. has a Quality Score of 47/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for The Beachbody Company, Inc. (BODI)?
Our model-based price target is the fair value of $10.84 (as of Nov 4, 2026) from 13 valuation models. Cautious scenario $8.39, optimistic scenario $13.29. It is a calculation from audited fundamentals, not an analyst target.
What is the The Beachbody Company, Inc. stock forecast for 2026?
Our models put fair value at $10.84, about +155% upside versus a price of $4.25 (undervalued). Cautious scenario $8.39, optimistic scenario $13.29. The calculation is refreshed regularly with new filings.
What is the revenue of The Beachbody Company, Inc. (BODI)?
The Beachbody Company, Inc. reported trailing-twelve-month revenue of about $219M (latest available figure, as of Nov 4, 2026).
What is the intrinsic value of The Beachbody Company, Inc. (BODI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For The Beachbody Company, Inc. it is $10.84 per share (as of Nov 4, 2026), against a price of $4.25. It is the blended result of 13 valuation models in 5 families (DCF Models, Earnings-Based, Multiples, Growth DCF, Economic Profit).
Is The Beachbody Company, Inc. stock overvalued or undervalued in 2026?
As of Nov 4, 2026, BODI trades below its calculated fair value: price $4.25, fair value $10.84, a gap of about +155% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of BODI?
No. The price is what the market pays today ($4.25); the fair value is what the company's own numbers justify ($10.84). For The Beachbody Company, Inc. the two are $6.59 per share apart. That gap is exactly why we show both numbers side by side.
How much is The Beachbody Company, Inc. worth?
The market values The Beachbody Company, Inc. at about $33.6M (market capitalisation, as of Nov 4, 2026). Per share that is $4.25; our models calculate a fair value of $10.84 per share.
What do the bullish and bearish scenarios say about BODI?
Our models span a range for The Beachbody Company, Inc.: cautious scenario $8.39, base $10.84, optimistic $13.29 per share (as of Nov 4, 2026, price $4.25). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BODI?
The Beachbody Company, Inc. trades at a price-to-earnings ratio of 2.5 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $10.84 is built from several models across several years. Other multiples: P/B 1.1, P/S 0.2, EV/EBITDA 0.5.
How solid is the balance sheet of The Beachbody Company, Inc. (BODI)?
Balance-sheet figures for The Beachbody Company, Inc. (as of Nov 4, 2026): return on equity 43.5%, debt of 0.72 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is BODI from its 52-week high?
The Beachbody Company, Inc. trades at $4.25, about 74% below its 52-week high of $16.05 and 6% above the low of $4.01 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $10.84 is for.
Which stocks are comparable to The Beachbody Company, Inc.?
From the same area (Communication Services) we also value Alphabet Inc, Meta Platforms, Inc, Tencent Holdings, Spotify Technology S.A, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is The Beachbody Company, Inc. stock attractive at the current price?
The data as of Nov 4, 2026: price $4.25, calculated fair value $10.84 (+155%), Quality Score 47/100, from 13 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of BODI calculated?
We run The Beachbody Company, Inc. through 13 models from 5 families: DCF Models, Earnings-Based, Multiples, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of $10.84 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. The Beachbody Company, Inc. currently trades 61% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of The Beachbody Company, Inc. (BODI)?
The closing price on Nov 6, 2026 was $4.25. Our model-based fair value is $10.84, about +155% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with The Beachbody Company, Inc. right now?
The large discount to fair value meets weak quality (47/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case ($8.39). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Key figures of The Beachbody Company, Inc.

How large is the market capitalisation of The Beachbody Company, Inc. (BODI)?
The market capitalisation of The Beachbody Company, Inc. is $33.6M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of The Beachbody Company, Inc. (BODI)?
The price-to-sales ratio of The Beachbody Company, Inc. is 0.15 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of The Beachbody Company, Inc. (BODI)?
Earnings per share at The Beachbody Company, Inc. are $1.73 (price ÷ EPS = P/E 2.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of The Beachbody Company, Inc. (BODI)?
The net margin of The Beachbody Company, Inc. is 5.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of The Beachbody Company, Inc. (BODI)?
The return on equity (ROE) of The Beachbody Company, Inc. is 43.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of The Beachbody Company, Inc. (BODI)?
On an EBIT basis the return on assets of The Beachbody Company, Inc. is −35.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of The Beachbody Company, Inc. (BODI)?
The operating margin of The Beachbody Company, Inc. is 3.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at The Beachbody Company, Inc. (BODI)?
Revenue at The Beachbody Company, Inc. is growing −22.4% versus a year earlier (3y avg −28.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does The Beachbody Company, Inc. (BODI) generate?
The free cash flow of The Beachbody Company, Inc. is $17.4M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does The Beachbody Company, Inc. (BODI) hold?
The Beachbody Company, Inc. holds more cash than debt, $13.5M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed

Watch The Beachbody Company, Inc. in the live analysis

One click puts The Beachbody Company, Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.