Beachbody Company, Inc. (BODI)

Market price: $4.01

5 valuation methods

• P / B: $2.30 to $7.02 (midpoint $4.27)
• EV / Revenue: $5.16 to $12.77 (midpoint $7.91)
• P / E: $7.77 to $27.65 (midpoint $9.90)
• EV / Gross Profit: $8.79 to $17.74 (midpoint $14.61)
• DCF (FCFF): $19.71 to $24.87 (midpoint $21.90)