Beachbody Company, Inc. (BODI)

Market price: $4.39

5 valuation methods

• P / B: $2.36 to $6.29 (midpoint $4.36)
• EV / Revenue: $5.80 to $12.83 (midpoint $9.05)
• P / E: $8.00 to $27.20 (midpoint $10.17)
• EV / Gross Profit: $8.90 to $23.30 (midpoint $15.38)
• DCF (FCFF): $19.74 to $24.92 (midpoint $21.94)