Symbols / BODI $8.33 +1.65%
BODI Chart
About
The Beachbody Company, Inc., together with its subsidiaries, 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, 2B Mindset, and other brands. It also provides nutritional products, such as Shakeology, a nutrition shake; Beachbody Performance supplements comprising pre-workout energize, hydrate, post-workout recover, and protein supplement recharge products; BEACHBAR, a low-sugar snack bar; and Belle Vitale, a hormone health solution for women to address symptoms of hormone imbalance. The Beachbody Company, Inc. was founded in 1998 and is headquartered in El Segundo, California.
Fundamentals
Scroll to Statements| Sector | Communication Services | Industry | Internet Content & Infor | Market Cap | 59.04M |
| Enterprise Value | 50.68M | Income | -42.64M | Sales | 282.56M |
| Book/sh | 3.48 | Cash/sh | 4.78 | Dividend Yield | — |
| Payout | 0.00% | Employees | 355 | IPO | — |
| P/E | — | Forward P/E | -1.66 | PEG | — |
| P/S | 0.21 | P/B | 2.39 | P/C | — |
| EV/EBITDA | 7.79 | EV/Sales | 0.18 | Quick Ratio | 0.38 |
| Current Ratio | 0.65 | Debt/Eq | 103.24 | LT Debt/Eq | — |
| EPS (ttm) | -6.22 | EPS next Y | -5.01 | EPS Growth | — |
| Revenue Growth | -41.40% | Earnings | 2026-03-10 | ROA | -4.02% |
| ROE | -102.66% | ROIC | — | Gross Margin | 71.95% |
| Oper. Margin | 8.31% | Profit Margin | -15.09% | Shs Outstand | 4.36M |
| Shs Float | 3.16M | Short Float | 5.63% | Short Ratio | 4.28 |
| Short Interest | — | 52W High | 12.66 | 52W Low | 3.38 |
| Beta | 1.21 | Avg Volume | 43.80K | Volume | 21.22K |
| Target Price | $12.88 | Recom | Strong_buy | Prev Close | $8.20 |
| Price | $8.33 | Change | 1.65% |
Valuation Models
Price estimates from analyst targets and simple models.
1. Analyst consensus
$12.88
Mean price target
2. Current target
$8.33
Latest analyst target
3. DCF / Fair value
$19.61
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$8.33
Low
$6.50
High
$15.00
Mean
$12.88
Latest analyst rating changes
| Date | Action | Analyst | Rating Change | Price Target |
|---|---|---|---|---|
| 2026-03-10 | main | Canaccord Genuity | Buy → Buy | $12 |
| 2025-11-11 | main | Canaccord Genuity | Buy → Buy | $9 |
| 2025-04-01 | down | Roth MKM | Buy → Neutral | $7 |
| 2025-03-28 | main | Canaccord Genuity | Buy → Buy | $13 |
| 2024-11-14 | reit | Roth MKM | Buy → Buy | $12 |
| 2024-07-15 | init | ThinkEquity | — → Buy | $12 |
| 2024-05-17 | init | Canaccord Genuity | — → Buy | $13 |
| 2024-05-07 | main | Roth MKM | Buy → Buy | $14 |
| 2024-05-07 | main | Baird | Neutral → Neutral | $10 |
| 2024-01-05 | init | Roth MKM | — → Buy | $15 |
- Beachbody Co (BODI): Canaccord Genuity Raises Price Target | BOD - GuruFocus ue, 10 Mar 2026 17
- Why BODI stock is trending among retail traders - July 2025 Price Swings & Reliable Price Breakout Alerts - Naître et grandir Sat, 07 Mar 2026 05
- Fitness and nutrition firm Beachbody sets March 10 earnings webcast - Stock Titan Wed, 25 Feb 2026 08
- Despite Fast-paced Momentum, The Beachbody Company (BODI) Is Still a Bargain Stock - Yahoo Finance Mon, 11 Aug 2025 07
- The Beachbody Company (BODI) Shows Fast-paced Momentum But Is Still a Bargain Stock - Nasdaq hu, 13 Nov 2025 08
- Bridger Dumps 301,000 Bath & Body Works Shares Worth $7.7 Million - The Motley Fool ue, 24 Feb 2026 08
- When Can We Expect A Profit From The Beachbody Company, Inc. (NASDAQ:BODI)? - simplywall.st Sat, 27 Dec 2025 08
- Bath & Body Works Stock Tanked After Earnings. Directors Bought Up Shares. - Barron's Sun, 07 Dec 2025 08
- Bath & Body Works stock plunges as retailer misses third-quarter earnings, announces turnaround plan - CNBC hu, 20 Nov 2025 08
- Beachbody’s Stock Transferred to Nasdaq - SGB Media Online hu, 21 Aug 2025 07
- 2000s fitness icon P90X gets a BODi reboot with ‘Generation Next’ - Stock Titan hu, 26 Feb 2026 08
- Here's Why The Beachbody Company, Inc. (BODI) is a Great Momentum Stock to Buy - Nasdaq ue, 16 Dec 2025 08
- BODi (NASDAQ: BODI) posts $3.6M net income, 74.6% gross margin - Stock Titan Mon, 10 Nov 2025 08
- Is The Beachbody Company (BODI) Stock Outpacing Its Consumer Discretionary Peers This Year? - Yahoo Finance ue, 18 Nov 2025 08
- The Beachbody Company, Inc. (NASDAQ: BODI) execs lead NobleCon21 fireside chat - Stock Titan Mon, 24 Nov 2025 08
Insider Transactions
| Date | Shares | Value | Url | Text | Insider | Position | Transaction | Start Date | Ownership |
|---|---|---|---|---|---|---|---|---|---|
| 0 | 9536 | — | — | Stock Award(Grant) at price 0.00 per share. | MAYER KEVIN A | Director | — | 2025-06-04 00:00:00 | D |
| 1 | 42571 | — | — | Stock Award(Grant) at price 0.00 per share. | RAMBERG BRADLEY | Chief Financial Officer | — | 2025-03-14 00:00:00 | D |
| 2 | 14285 | — | — | Stock Award(Grant) at price 0.00 per share. | RAMBERG BRADLEY | Chief Financial Officer | — | 2024-08-15 00:00:00 | D |
| 3 | 8064 | — | — | Stock Award(Grant) at price 0.00 per share. | MAYER KEVIN A | Director | — | 2024-06-04 00:00:00 | D |
| 4 | 8064 | — | — | Stock Award(Grant) at price 0.00 per share. | VAN DE BUNT BENNET | Director | — | 2024-06-04 00:00:00 | D |
| 5 | 8064 | — | — | Stock Award(Grant) at price 0.00 per share. | FRANK KRISTIN E | Director | — | 2024-06-04 00:00:00 | D |
| 6 | 8064 | — | — | Stock Award(Grant) at price 0.00 per share. | SALTER JOHN S. | Director | — | 2024-06-04 00:00:00 | D |
| 7 | 8064 | — | — | Stock Award(Grant) at price 0.00 per share. | CONLIN MARY MURPHY | Director | — | 2024-06-04 00:00:00 | D |
| 8 | 8953 | — | — | Stock Award(Grant) at price 0.00 per share. | NEIMAND MICHAEL | Officer | — | 2024-04-15 00:00:00 | D |
| 9 | 53715 | — | — | Stock Award(Grant) at price 0.00 per share. | VRABECK KATHY P | Chief Operating Officer | — | 2024-03-15 00:00:00 | D |
Financials
| Line Item | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| TaxEffectOfUnusualItems | -6.11M | 0.00 | -324.48K | -2.81M |
| TaxRateForCalcs | 0.21 | 0.00 | 0.01 | 0.06 |
| NormalizedEBITDA | 11.67M | -26.32M | -73.12M | -139.94M |
| TotalUnusualItems | -29.08M | -54.08M | -21.63M | -43.84M |
| TotalUnusualItemsExcludingGoodwill | -29.08M | -54.08M | -21.63M | -43.84M |
| NetIncomeFromContinuingOperationNetMinorityInterest | -71.64M | -152.64M | -194.19M | -228.38M |
| ReconciledDepreciation | 47.11M | 63.33M | 99.12M | 59.60M |
| ReconciledCostOfRevenue | 131.45M | 204.02M | 322.63M | 328.66M |
| EBITDA | -17.41M | -80.40M | -94.75M | -183.79M |
| EBIT | -64.52M | -143.73M | -193.88M | -243.38M |
| NetInterestIncome | -6.88M | -8.87M | -3.37M | -536.00K |
| InterestExpense | 6.88M | 8.87M | 3.37M | 536.00K |
| NormalizedIncome | -48.67M | -98.56M | -172.88M | -187.34M |
| NetIncomeFromContinuingAndDiscontinuedOperation | -71.64M | -152.64M | -194.19M | -228.38M |
| TotalExpenses | 457.16M | 618.51M | 865.40M | 1.08B |
| TotalOperatingIncomeAsReported | -66.21M | -140.99M | -203.16M | -297.32M |
| DilutedAverageShares | 6.82M | 6.24M | 6.15M | 5.51M |
| BasicAverageShares | 6.82M | 6.24M | 6.15M | 5.51M |
| DilutedEPS | -10.51 | -24.47 | -31.50 | -41.50 |
| BasicEPS | -10.51 | -24.47 | -31.50 | -41.50 |
| DilutedNIAvailtoComStockholders | -71.64M | -152.64M | -194.19M | -228.38M |
| NetIncomeCommonStockholders | -71.64M | -152.64M | -194.19M | -228.38M |
| NetIncome | -71.64M | -152.64M | -194.19M | -228.38M |
| NetIncomeIncludingNoncontrollingInterests | -71.64M | -152.64M | -194.19M | -228.38M |
| NetIncomeContinuousOperations | -71.64M | -152.64M | -194.19M | -228.38M |
| TaxProvision | 239.00K | 37.00K | -3.05M | -15.54M |
| PretaxIncome | -71.40M | -152.60M | -197.25M | -243.92M |
| OtherIncomeExpense | -26.16M | -52.33M | -20.67M | -40.64M |
| OtherNonOperatingIncomeExpenses | 2.92M | 1.75M | 958.00K | 3.20M |
| SpecialIncomeCharges | -30.23M | -56.76M | -29.95M | -94.57M |
| OtherSpecialCharges | 2.38M | 3.17M | ||
| WriteOff | 0.00 | 4.00M | 0.00 | |
| ImpairmentOfCapitalAssets | 20.00M | 43.09M | 19.91M | 94.89M |
| RestructuringAndMergernAcquisition | 7.85M | 6.50M | 10.05M | -320.00K |
| GainOnSaleOfSecurity | 1.14M | 2.68M | 8.32M | 50.73M |
| NetNonOperatingInterestIncomeExpense | -6.88M | -8.87M | -3.37M | -536.00K |
| InterestExpenseNonOperating | 6.88M | 8.87M | 3.37M | 536.00K |
| OperatingIncome | -38.36M | -91.40M | -173.20M | -202.74M |
| OperatingExpense | 325.70M | 414.49M | 542.78M | 747.73M |
| ResearchAndDevelopment | 76.37M | 74.41M | 104.36M | 119.92M |
| SellingGeneralAndAdministration | 249.34M | 340.08M | 438.41M | 627.81M |
| SellingAndMarketingExpense | 200.15M | 282.15M | 359.99M | 548.13M |
| GeneralAndAdministrativeExpense | 49.19M | 57.93M | 78.43M | 79.68M |
| OtherGandA | 49.19M | 57.93M | 78.43M | 79.68M |
| GrossProfit | 287.34M | 323.09M | 369.57M | 544.98M |
| CostOfRevenue | 131.45M | 204.02M | 322.63M | 328.66M |
| TotalRevenue | 418.80M | 527.11M | 692.20M | 873.64M |
| OperatingRevenue | 418.80M | 527.11M | 692.20M | 873.64M |
| Line Item | 2023-12-31 | |||
|---|---|---|---|---|
| TreasurySharesNumber | 0.00 | |||
| OrdinarySharesNumber | 6.95M | 6.71M | 6.24M | 6.19M |
| ShareIssued | 6.95M | 6.71M | 6.24M | 6.19M |
| TotalDebt | 22.48M | 32.82M | 46.45M | 7.13M |
| TangibleBookValue | -37.00M | -2.41M | 78.17M | 213.85M |
| InvestedCapital | 47.34M | 112.32M | 252.53M | 385.38M |
| WorkingCapital | -48.95M | -45.93M | 1.81M | 63.14M |
| NetTangibleAssets | -37.00M | -2.41M | 78.17M | 213.85M |
| CapitalLeaseObligations | 3.31M | 3.26M | 5.47M | 7.13M |
| CommonStockEquity | 28.17M | 82.76M | 211.54M | 385.38M |
| TotalCapitalization | 37.84M | 104.25M | 251.28M | 385.38M |
| TotalEquityGrossMinorityInterest | 28.17M | 82.76M | 211.54M | 385.38M |
| StockholdersEquity | 28.17M | 82.76M | 211.54M | 385.38M |
| GainsLossesNotAffectingRetainedEarnings | -49.00K | -23.00K | 37.00K | -21.00K |
| OtherEquityAdjustments | -49.00K | -23.00K | 37.00K | -21.00K |
| RetainedEarnings | -643.52M | -571.88M | -419.24M | -225.04M |
| AdditionalPaidInCapital | 671.74M | 654.66M | 630.74M | 610.42M |
| CapitalStock | 2.00K | 2.00K | 2.00K | 31.00K |
| CommonStock | 2.00K | 2.00K | 2.00K | 31.00K |
| PreferredStock | 0.00 | 0.00 | 0.00 | 0.00 |
| TotalLiabilitiesNetMinorityInterest | 146.39M | 194.08M | 231.85M | 252.23M |
| TotalNonCurrentLiabilitiesNetMinorityInterest | 18.75M | 28.88M | 47.21M | 15.99M |
| OtherNonCurrentLiabilities | 7.11M | 5.95M | 3.98M | 8.01M |
| NonCurrentDeferredLiabilities | 1.00K | 10.00K | 181.00K | 3.17M |
| NonCurrentDeferredTaxesLiabilities | 1.00K | 10.00K | 181.00K | 3.17M |
| LongTermDebtAndCapitalLeaseObligation | 11.64M | 22.92M | 43.05M | 4.82M |
| LongTermCapitalLeaseObligation | 1.97M | 1.43M | 3.32M | 4.82M |
| LongTermDebt | 9.67M | 21.49M | 39.73M | |
| CurrentLiabilities | 127.64M | 165.20M | 184.64M | 236.23M |
| OtherCurrentLiabilities | 5.01M | 5.33M | 3.28M | 3.93M |
| CurrentDeferredLiabilities | 77.27M | 97.17M | 95.59M | 107.09M |
| CurrentDeferredRevenue | 77.27M | 97.17M | 95.59M | 107.09M |
| CurrentDebtAndCapitalLeaseObligation | 10.84M | 9.90M | 3.40M | 2.31M |
| CurrentCapitalLeaseObligation | 1.34M | 1.83M | 2.15M | 2.31M |
| CurrentDebt | 9.50M | 8.07M | 1.25M | |
| OtherCurrentBorrowings | 9.50M | 8.07M | 1.25M | |
| PensionandOtherPostRetirementBenefitPlansCurrent | 5.18M | 4.33M | 20.58M | 9.00M |
| PayablesAndAccruedExpenses | 29.34M | 48.47M | 61.79M | 113.91M |
| CurrentAccruedExpenses | 16.68M | 33.85M | 39.03M | 60.43M |
| Payables | 12.66M | 14.62M | 22.76M | 53.48M |
| TotalTaxPayable | 3.12M | 3.96M | 4.82M | 5.10M |
| AccountsPayable | 9.53M | 10.66M | 17.94M | 48.38M |
| TotalAssets | 174.56M | 276.84M | 443.39M | 637.61M |
| TotalNonCurrentAssets | 95.87M | 157.57M | 256.94M | 338.24M |
| OtherNonCurrentAssets | 2.71M | 2.92M | 9.51M | 7.65M |
| NonCurrentAccountsReceivable | 12.18M | 21.36M | 34.89M | 39.35M |
| GoodwillAndOtherIntangibleAssets | 65.17M | 85.17M | 133.37M | 171.53M |
| OtherIntangibleAssets | 8.20M | 46.37M | ||
| Goodwill | 65.17M | 85.17M | 125.17M | 125.17M |
| NetPPE | 15.81M | 48.12M | 79.18M | 119.71M |
| AccumulatedDepreciation | -129.15M | -221.29M | -202.75M | -181.78M |
| GrossPPE | 144.96M | 269.41M | 281.93M | 301.49M |
| Leases | 1.12M | 4.60M | 4.60M | 5.16M |
| OtherProperties | 3.06M | 3.06M | 5.03M | 6.61M |
| MachineryFurnitureEquipment | 140.78M | 256.59M | 267.14M | 284.57M |
| BuildingsAndImprovements | 0.00 | 5.16M | 5.16M | 5.16M |
| Properties | 0.00 | 0.00 | 0.00 | 0.00 |
| CurrentAssets | 78.69M | 119.27M | 186.45M | 299.37M |
| OtherCurrentAssets | 1.81M | 1.70M | 2.58M | 2.66M |
| CurrentDeferredAssets | 25.58M | 36.17M | 31.27M | 30.93M |
| RestrictedCash | 4.35M | 4.35M | 0.00 | 3.00M |
| PrepaidAssets | 9.11M | 17.50M | 17.58M | 24.78M |
| Inventory | 16.30M | 24.98M | 54.06M | 132.73M |
| FinishedGoods | 8.65M | 14.62M | 40.68M | 108.29M |
| RawMaterials | 7.65M | 10.35M | 13.38M | 24.44M |
| Receivables | 1.45M | 1.27M | 866.00K | 1.23M |
| AccountsReceivable | 1.45M | 1.27M | 866.00K | 1.23M |
| CashCashEquivalentsAndShortTermInvestments | 20.09M | 33.31M | 80.09M | 104.05M |
| CashAndCashEquivalents | 20.09M | 33.31M | 80.09M | 104.05M |
| Line Item | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| FreeCashFlow | -1.98M | -29.11M | -73.67M | -293.16M |
| RepaymentOfDebt | -15.88M | -17.00M | -625.00K | -42.00M |
| IssuanceOfDebt | 0.00 | 50.00M | 42.00M | |
| IssuanceOfCapitalStock | 0.00 | 4.91M | 0.00 | |
| CapitalExpenditure | -4.54M | -6.58M | -26.49M | -77.91M |
| InterestPaidSupplementalData | 5.39M | 2.08M | 466.00K | |
| IncomeTaxPaidSupplementalData | 11.00K | 389.00K | 385.00K | |
| EndCashPosition | 20.19M | 33.41M | 80.09M | 107.05M |
| BeginningCashPosition | 33.41M | 80.09M | 107.05M | 56.83M |
| EffectOfExchangeRateChanges | -974.00K | 398.00K | -858.00K | 16.00K |
| ChangesInCash | -12.25M | -47.08M | -26.11M | 50.21M |
| FinancingCashFlow | -15.87M | -13.72M | 47.56M | 390.65M |
| CashFlowFromContinuingFinancingActivities | -15.87M | -13.72M | 47.56M | 390.65M |
| NetOtherFinancingCharges | -263.00K | -2.18M | -4.98M | 385.97M |
| ProceedsFromStockOptionExercised | 272.00K | 553.00K | 3.16M | 4.68M |
| CashDividendsPaid | 0.00 | |||
| NetCommonStockIssuance | 0.00 | 4.91M | 0.00 | |
| CommonStockIssuance | 0.00 | 4.91M | 0.00 | |
| NetIssuancePaymentsOfDebt | -15.88M | -17.00M | 49.38M | 0.00 |
| NetShortTermDebtIssuance | 0.00 | |||
| ShortTermDebtPayments | -42.00M | |||
| ShortTermDebtIssuance | 42.00M | |||
| NetLongTermDebtIssuance | -15.88M | -17.00M | 49.38M | 0.00 |
| LongTermDebtPayments | -15.88M | -17.00M | -625.00K | -42.00M |
| LongTermDebtIssuance | 0.00 | 50.00M | 42.00M | |
| InvestingCashFlow | 1.06M | -10.83M | -26.49M | -125.19M |
| CashFlowFromContinuingInvestingActivities | 1.06M | -10.83M | -26.49M | -125.19M |
| NetOtherInvestingChanges | -4.25M | |||
| NetInvestmentPurchaseAndSale | 0.00 | -10.00M | ||
| PurchaseOfInvestment | 0.00 | -10.00M | ||
| NetBusinessPurchaseAndSale | 0.00 | -37.28M | ||
| PurchaseOfBusiness | 0.00 | -37.28M | ||
| NetPPEPurchaseAndSale | 1.06M | -6.58M | -26.49M | -77.91M |
| SaleOfPPE | 5.60M | 0.00 | ||
| PurchaseOfPPE | -4.54M | -6.58M | -26.49M | -77.91M |
| OperatingCashFlow | 2.56M | -22.54M | -47.17M | -215.25M |
| CashFlowFromContinuingOperatingActivities | 2.56M | -22.54M | -47.17M | -215.25M |
| ChangeInWorkingCapital | -17.99M | -20.46M | -20.76M | -114.44M |
| ChangeInOtherWorkingCapital | -16.69M | 2.16M | -9.56M | 7.43M |
| ChangeInOtherCurrentLiabilities | -631.00K | -415.00K | -4.59M | -4.52M |
| ChangeInOtherCurrentAssets | 10.75M | -14.66M | -15.55M | -33.37M |
| ChangeInPayablesAndAccruedExpense | -17.48M | -27.40M | -35.38M | -2.97M |
| ChangeInAccruedExpense | -16.57M | -20.29M | -8.67M | -11.27M |
| ChangeInPayable | -906.00K | -7.10M | -26.70M | 8.31M |
| ChangeInAccountPayable | -906.00K | -7.10M | -26.70M | 8.31M |
| ChangeInPrepaidAssets | 1.68M | 2.34M | 2.81M | -6.76M |
| ChangeInInventory | 4.38M | 17.51M | 41.51M | -74.26M |
| OtherNonCashItems | 3.30M | 5.18M | 2.55M | 8.34M |
| StockBasedCompensation | 17.07M | 23.89M | 17.62M | 16.41M |
| ProvisionandWriteOffofAssets | 4.20M | 10.56M | 39.76M | 17.49M |
| AssetImpairmentCharge | 20.00M | 47.09M | 19.91M | 94.89M |
| DeferredTax | 5.00K | -191.00K | -2.96M | -15.86M |
| DeferredIncomeTax | 5.00K | -191.00K | -2.96M | -15.86M |
| DepreciationAmortizationDepletion | 47.11M | 63.33M | 99.12M | 59.60M |
| DepreciationAndAmortization | 47.11M | 63.33M | 99.12M | 59.60M |
| AmortizationCashFlow | 15.67M | 23.75M | 24.28M | |
| AmortizationOfIntangibles | 15.67M | 23.75M | 24.28M | |
| Depreciation | 31.44M | 39.57M | 74.85M | 59.60M |
| OperatingGainsLosses | 515.00K | 711.00K | -8.21M | -53.29M |
| GainLossOnInvestmentSecurities | -1.08M | -2.46M | -8.21M | -53.29M |
| GainLossOnSaleOfPPE | -784.00K | 0.00 | ||
| NetIncomeFromContinuingOperations | -71.64M | -152.64M | -194.19M | -228.38M |
SEC Filings
Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.
Public Trades for BODI
| Date | User | Broker | Pattern | Type | Position Size | Entry Price | Trade P&L | Status |
|---|