Beachbody (BODI) Financials: Revenue & Earnings
BODI$4.27+0.26 +6.54%
$31.12M
Market Cap
—
P/E
—
Forward P/E
—
Score
Beachbody (BODI) Financials: Revenue & Earnings
BODI price $4.27 +0.26 +6.54%
- Ticker
- BODI
- Price
- $4.27
- Change
- +0.26 +6.54%
- Market cap ?
- $31.12M
- Beta ?
- 0.92
- Sector
- Communication Services
- Industry
- Internet Content & Information
Fair value
BODI fair value $17.95. Price $4.27. Price is 76% below fair value.
Below fair value, and cheaper than usual. A larger discount than on 96% of days in the past 5 years.
Fair value is an estimate of what one share is worth if future cash flows arrive as modeled. It is not a forecast of the share price. How discounted cash flow works.
Calculated with a 10-year free-cash-flow discount. Starting free cash flow 17.35M. Growth 0.00%. When analyst earnings forecasts are available, free cash flow in those years is forecast earnings times the company's usual conversion of earnings into free cash flow, kept between 60% and 130%. Years with fewer than 3 analyst estimates are left out. Growth then fades in a straight line to terminal growth by year 10, starting from the last well-covered year's growth, or from the pace across those years when the final year slows sharply, kept between 0% and 20%. Without those forecasts, year-1 growth is analyst revenue growth for the next full fiscal year, or 5-year historical revenue growth when that forecast is missing, held for five years, then fading in a straight line to terminal growth by year 10. Terminal growth 3.00%. Discount rate 9.38% (beta 0.9). Beta is kept between 0.8 and 2.0, which on its own would make the discount rate 8.7% to 15.3%. The rate is then capped at 12%. A cap is used because a discount above 12% pushes higher-beta stocks further from the price. The discount rate stays at least 5 percentage points above terminal growth. Shares 7.28M. Net debt -13.52M. The earnings value is next-12-months earnings per share, or trailing earnings when that forecast is missing, times the stock's own 10-year median P/E, kept between 8 and 40. Fewer than five years of history uses the sector's typical P/E. Fair value is the average of the cash-flow value and the earnings value when both exist. Model uncertainty is high when fair value is more than 60% from the price, or when most of the cash-flow value sits after year 10.
Model uncertainty high for this stock
Earnings
| Date | EPS actual | EPS estimate | Revenue | Revenue estimate |
|---|---|---|---|---|
| 2026-11-09 | — | -0.09 | — | 46.26M |
| 2026-08-10 | 0.18 | -0.21 | 49.60M | 49.30M |
| 2026-05-12 | 0.32 | -0.02 | 54.28M | 51.77M |
| 2026-03-10 | 0.98 | 0.24 | 55.54M | 54.00M |
| 2025-11-10 | 0.51 | -0.54 | 59.89M | 54.22M |
| 2025-08-05 | -0.85 | -0.93 | 63.94M | 57.64M |
| 2025-05-14 | -0.84 | -1.33 | 72.36M | 61.98M |
| 2025-03-27 | -5.04 | -2.88 | 86.37M | 81.81M |
| 2024-11-12 | -1.75 | -1.76 | 102.19M | 81.71M |
| 2024-08-06 | -1.59 | -2.30 | 110.18M | 110.72M |
| 2024-05-06 | -1.92 | -1.91 | 120.05M | 114.92M |
| 2024-03-11 | -3.97 | -3.12 | 119.01M | 112.82M |
| 2023-11-07 | -3.97 | -3.12 | 128.30M | 127.07M |
| 2023-08-08 | -4.00 | -4.33 | 134.90M | 136.23M |
| 2023-05-08 | -4.50 | -3.50 | 144.90M | 138.66M |
| 2022-11-09 | -5.50 | -6.23 | 165.97M | 159.28M |
| 2022-08-08 | -7.00 | -5.39 | 179.14M | 182.86M |
| 2022-05-09 | -12.00 | -6.55 | 198.92M | 180.79M |
| 2021-03-31 | -6.18 | — | 226.22M | — |
| 2020-12-31 | -3.47 | — | 224.28M | — |
| 2020-09-30 | 2.73 | — | 251.48M | — |
| 2020-06-30 | -2.10 | — | 218.48M | — |
| 2020-03-31 | -6.85 | — | 169.34M | — |
| 2019-12-31 | 1.30 | — | 165.11M | — |
Dividends
Yield 0.00%. Payout ratio 0.00%. Frequency —.
Safety score 37/100 · Watch. Payout ratio is 0% of earnings. Free-cash-flow coverage is not available, so this part stays neutral. No dividend history was found. There is no dividend yield.
| Ex-date | Dividend | Record | Payment | Frequency |
|---|---|---|---|---|
| No data yet. | ||||
Insider trades
| Date | Insider | Action | Shares | Price | Value |
|---|---|---|---|---|---|
| 2026-08-15 | Ramberg Bradley | Buy | 3.56K | — | — |
| 2026-08-15 | GOLDSTON MARK R | Buy | 100.00K | $7.03 | 703.00K |
| 2026-07-15 | Ramberg Bradley | Sell | 54 | $11.10 | 599 |
| 2026-06-02 | Lundy Ann Marie | Buy | 9.18K | — | — |
| 2026-06-02 | Van de Bunt Bennet | Buy | 9.18K | — | — |
| 2026-06-02 | Frank Kristin E. | Buy | 9.18K | — | — |
| 2026-06-02 | Mayer Kevin A | Buy | 9.18K | — | — |
| 2026-06-02 | Salter John S. | Buy | 9.18K | — | — |
| 2026-06-02 | Conlin Mary Murphy | Buy | 9.18K | — | — |
| 2026-06-02 | Heller Michael | Buy | 9.18K | — | — |
| 2026-03-15 | Ramberg Bradley | Buy | 52.08K | — | — |
| 2026-03-15 | Ramberg Bradley | Sell | 4.91K | $10.56 | 51.86K |
| 2025-08-15 | Ramberg Bradley | Sell | 5.11K | $5.22 | 26.68K |
| 2025-07-15 | Ramberg Bradley | Sell | 54 | $4.00 | 216 |
| 2025-06-04 | Mayer Kevin A | Buy | 9.54K | — | — |
| 2025-06-04 | Van de Bunt Bennet | Buy | 9.54K | — | — |
| 2025-06-04 | Lundy Ann Marie | Buy | 9.54K | — | — |
| 2025-06-04 | Frank Kristin E. | Buy | 9.54K | — | — |
| 2025-06-04 | Conlin Mary Murphy | Buy | 9.54K | — | — |
| 2025-06-04 | Salter John S. | Buy | 9.54K | — | — |
| 2025-06-04 | Heller Michael | Buy | 9.54K | — | — |
| 2025-04-01 | VRABECK KATHY P | Sell | 5.97K | $7.25 | 43.27K |
| 2025-03-17 | VRABECK KATHY P | Sell | 6.33K | $6.88 | 43.53K |
| 2025-03-17 | Ramberg Bradley | Sell | 719 | $6.88 | 4.95K |
| 2025-03-15 | Ramberg Bradley | Buy | 42.57K | — | — |
| 2024-08-15 | Ramberg Bradley | Buy | 14.29K | — | — |
| 2024-08-15 | Ramberg Bradley | Sell | 0 | — | — |
| 2024-08-15 | Ramberg Bradley | Sell | 1.60K | $15.00 | 24.00K |
| 2024-08-15 | Ramberg Bradley | Sell | 3.00K | $17.35 | 52.05K |
| 2024-06-04 | Mayer Kevin A | Buy | 8.06K | — | — |
| 2024-06-04 | Van de Bunt Bennet | Buy | 8.06K | — | — |
| 2024-06-04 | Heller Michael | Buy | 8.06K | — | — |
| 2024-06-04 | Conlin Mary Murphy | Buy | 8.06K | — | — |
| 2024-06-04 | Frank Kristin E. | Buy | 8.06K | — | — |
| 2024-06-04 | Lundy Ann Marie | Buy | 8.06K | — | — |
| 2024-06-04 | Salter John S. | Buy | 8.06K | — | — |
| 2024-04-15 | Neimand Michael | Buy | 8.95K | — | — |
| 2024-03-15 | Suidan Marc | Buy | 53.72K | — | — |
| 2024-03-15 | Suidan Marc | Sell | 1.02K | $8.54 | 8.75K |
| 2024-03-15 | Neimand Michael | Buy | 20.20K | — | — |
| 2024-03-15 | Neimand Michael | Sell | 1.02K | $8.54 | 8.75K |
| 2024-03-15 | VRABECK KATHY P | Buy | 53.72K | — | — |
| 2024-03-15 | VRABECK KATHY P | Sell | 1.02K | $8.54 | 8.75K |
Institutional holders
Latest filed quarter: Q2 2026.
Institutions holding: 55, holders +7 vs prior quarter. Ownership 24.27%.
| Holder | Shares | Change | Change % | Value |
|---|---|---|---|---|
| RAINE CAPITAL LLC | 671.07K | 0 | 0.00% | 6.86M |
| VANGUARD CAPITAL MANAGEMENT LLC | 123.52K | 2.52K | +2.08% | 1.26M |
| RENAISSANCE TECHNOLOGIES LLC | 102.46K | -400 | -0.39% | 1.05M |
| MSA ADVISORS, LLC | 90.08K | 0 | 0.00% | 920.67K |
| BLACKROCK, INC. | 78.12K | 23.81K | +43.85% | 798.36K |
| NORTH STAR INVESTMENT MANAGEMENT CORP. | 75.00K | 60.00K | +400.00% | 766.50K |
| TWO SIGMA INVESTMENTS, LP | 71.35K | 35.12K | +96.95% | 729.17K |
| INFORMED MOMENTUM CO LLC | 58.61K | 58.61K | New | 598.97K |
| EVERNEST FINANCIAL ADVISORS, LLC | 47.35K | 18.27K | +62.85% | 483.92K |
| GEODE CAPITAL MANAGEMENT, LLC | 40.37K | 1.01K | +2.57% | 412.66K |
| ARROWSTREET CAPITAL, LIMITED PARTNERSHIP | 40.03K | 40.03K | New | 409.10K |
| CITADEL ADVISORS LLC | 37.53K | 19.19K | +104.62% | 383.57K |
| SEI INVESTMENTS CO | 34.72K | 34.72K | New | 354.82K |
| DIMENSIONAL FUND ADVISORS LP | 28.81K | 18.61K | +182.61% | 294.40K |
| CENTIVA CAPITAL, LP | 24.86K | -2.30K | -8.48% | 254.03K |
| BAIRD FINANCIAL GROUP, INC. | 20.30K | 0 | 0.00% | 207.43K |
| DAYTONA STREET CAPITAL LLC | 18.00K | 0 | 0.00% | 205.38K |
| CRUISER CAPITAL ADVISORS, LLC | 19.83K | 0 | 0.00% | 202.66K |
| VANGUARD FIDUCIARY TRUST CO | 19.67K | 130 | +0.67% | 201.01K |
| BRIDGEWAY CAPITAL MANAGEMENT, LLC | 19.51K | 19.51K | New | 199.38K |
| XTX TOPCO LTD | 16.06K | 16.06K | New | 164.17K |
| STATE STREET CORP | 15.99K | 0 | 0.00% | 163.38K |
| UBS GROUP AG | 15.29K | 15.27K | +76335.00% | 156.23K |
| NEWEDGE ADVISORS, LLC | 14.15K | 14.15K | New | 144.58K |
| VERDAD ADVISERS, LP | 13.92K | 13.92K | New | 142.27K |
Earnings and financials
The Beachbody Company, Inc. (BODI) trades at $4.27, with a market cap of $31.12M and a trailing P/E of n/a. Revenue below is the annual history on file. It describes what the business has already reported. It is not a forecast and it is not a recommendation.
Insights · Dividends · Forecast · Financials · Learn