The Beachbody Company, Inc. (BODI) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of The Beachbody Company, Inc. $14.40, price $4.80, upside +200.0%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch The Beachbody Company, Inc. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range $3.50 – $637.00 · fair‑value band $11.14 – $17.65 · the $4.80 price screens below the $14.40 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 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.
The Beachbody Company, Inc. operates as a fitness and nutrition company in the United States, Canada, the United Kingdom, and France.
Show more
The Beachbody Company, Inc. operates as a fitness and nutrition company in the United States, Canada, the United Kingdom, and France. 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 $4.80, while our model-based Fair Value estimate is $14.40, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $24.28 per share, and 13 of the 14 models we run sit above the $4.80 price.
Bear case: the Asset-Based group reads lowest at $3.01, and 1 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: $11.14 (bear) to $17.65 (bull), the price of $4.80 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 55/100 (solid 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 $60.2M · P/E ratio 11.4 · P/S ratio 0.26 · EPS (TTM) $0.7300 · Net margin −1.1% · Return on equity 17.7% · Return on assets (EBIT) −35.2% · Operating margin 5.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 70% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 10% fair-value upside, at 200%, BODI screens cheaper than that median.
Fair Value models
Bear $11.14Fair Value $14.40Bull $17.65
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($0.5360 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.Evidence ⓘEvidence = 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.
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%
’18
’19
’20
’21
’22
’23
’24
’25
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
Growth Forecast
Little optimism in the price
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
less than -40 %
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+9.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +6.5% a year for the forecasts.
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 · 150 stocks
Beats the industry median on 7/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside+200% · Top 25%
Profitability
Return on equity (TTM)18% · Top 25%
Return on assets6% · Above median
Net margin (TTM)2% · Below median
Operating margin (TTM)6% · Below median
Growth and dividend
Revenue growth−25% · Bottom 25%
Balance sheet
Debt / equity0.72× · Highest 25%
Valuation Multiplesvs Internet Content & Information median · lower = cheaper
P/E (TTM)11.4× · Cheaper than median
P/B1.92× · 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.
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.
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 Sep 23, 2026, our model estimates a fair value of $14.40 versus a price of $4.80, about +200% upside (undervalued).
What is the fair value of BODI?
Our model-based fair value for The Beachbody Company, Inc. is $14.40 (as of Sep 23, 2026), built from audited fundamentals. The current price: $4.80.
What is the quality score of BODI?
The Beachbody Company, Inc. has a Quality Score of 55/100. 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 $14.40 (as of Sep 23, 2026) from 14 valuation models. Cautious scenario $11.14, optimistic scenario $17.65. 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 $14.40, about +200% upside versus a price of $4.80 (undervalued). Cautious scenario $11.14, optimistic scenario $17.65. 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 $234M (latest available figure, as of Sep 23, 2026).
What growth is priced into The Beachbody Company, Inc. (BODI)?
For today's price to be fair in a discounted-cash-flow model, The Beachbody Company, Inc. would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 12.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -21.9 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of BODI use?
Our models discount The Beachbody Company, Inc. at 12.8 %: a base by market capitalisation (micro), damped by beta 1.02, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For The Beachbody Company, Inc. that is less than minus 40 % per year a year over ten years, using the same discount rate (12.8 %) and the same formula as our fair value.
How much growth has The Beachbody Company, Inc. (BODI) delivered so far?
Over the past 5 years revenue at The Beachbody Company, Inc. grew -21.9 % a year. The price currently implies less than minus 40 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of The Beachbody Company, Inc. (BODI) growing?
The median revenue growth in the sector is +1.6 % a year. That is the yardstick for the growth priced into The Beachbody Company, Inc. (less than minus 40 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of The Beachbody Company, Inc. (BODI)?
The free-cash-flow yield on the price is 49.98 %: that much free cash flow The Beachbody Company, Inc. produces per unit of market value. When it exceeds the discount rate of our models (12.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
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 $14.40 per share (as of Sep 23, 2026), against a price of $4.80. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is The Beachbody Company, Inc. stock overvalued or undervalued in 2026?
As of Sep 23, 2026, BODI trades below its calculated fair value: price $4.80, fair value $14.40, a gap of about +200% (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 ($4.80); the fair value is what the company's own numbers justify ($14.40). For The Beachbody Company, Inc. the two are $9.60 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 $60.2M (market capitalisation, as of Sep 23, 2026). Per share that is $4.80; our models calculate a fair value of $14.40 per share.
What do the bullish and bearish scenarios say about BODI?
Our models span a range for The Beachbody Company, Inc.: cautious scenario $11.14, base $14.40, optimistic $17.65 per share (as of Sep 23, 2026, price $4.80). 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 11.4 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $14.40 is built from several models across several years. Other multiples: P/B 1.9, P/S 0.3, EV/EBITDA 1.4.
How solid is the balance sheet of The Beachbody Company, Inc. (BODI)?
Balance-sheet figures for The Beachbody Company, Inc. (as of Sep 23, 2026): return on equity 17.7%, debt of 0.72 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is BODI from its 52-week high?
The Beachbody Company, Inc. trades at $4.80, about 70% below its 52-week high of $16.05 and 13% above the low of $4.25 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of $14.40 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 Sep 23, 2026: price $4.80, calculated fair value $14.40 (+200%), Quality Score 55/100, from 14 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 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $14.40, 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 14.0 % above its aggregate fair value. The Beachbody Company, Inc. currently trades 200 % 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 Sep 24, 2026 was $4.80. Our model-based fair value is $14.40, about +200% 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 price is below even our cautious bear case ($11.14). 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. Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
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 $60.2M. 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 0.26 (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 $0.7300 (price ÷ EPS = P/E 11.4). 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 −1.1% (fiscal year 2025). 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 17.7% (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 5.7% (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 −25.0% 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 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Thin data
Sep 23, 2026