Switch theme
Sign up to access all valuation multiples
The Beachbody Co Inc is a health and wellness platform providing fitness, nutrition and stress-reducing programs to its customers. The product offerings of the company include Digital Subscriptions, Nutritional Products, and Connected Fitness Products. It earns the majority of its revenue from the United States. The company operates and manages its business in two operating segments, Beachbody and Other.
2020
355
LTM Revenue $369M
LTM EBITDA $22.1M
$33.4M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
The Beachbody Company has a last 12-month revenue of $369M and a last 12-month EBITDA of $22.1M.
In the most recent fiscal year, The Beachbody Company achieved revenue of $419M and an EBITDA of -$17.4M.
The Beachbody Company expects next 12-month revenue of XXX and NTM EBITDA of XXX
See The Beachbody Company valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $527M | $419M | XXX | XXX | XXX |
| Gross Profit | $370M | $323M | XXX | XXX | XXX |
| Gross Margin | 70% | 77% | XXX | XXX | XXX |
| EBITDA | -$80.4M | -$17.4M | XXX | XXX | XXX |
| EBITDA Margin | -15% | -4% | XXX | XXX | XXX |
| Net Profit | -$194M | -$153M | XXX | XXX | XXX |
| Net Margin | -37% | -36% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, The Beachbody Company's stock price is $4.
The Beachbody Company has current market cap of $31.0M, and EV of $33.4M.
See The Beachbody Company trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $33.4M | $31.0M | XXX | XXX | XXX | XXX | $-8.85 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, The Beachbody Company has market cap of $31.0M and EV of $33.4M.
The Beachbody Company's trades at 0.1x LTM EV/Revenue multiple, and 1.5x LTM EBITDA.
Analysts estimate The Beachbody Company's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for The Beachbody Company and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $33.4M | XXX | XXX | XXX |
| EV/Revenue | 0.1x | XXX | XXX | XXX |
| EV/EBITDA | -1.9x | XXX | XXX | XXX |
| P/E | -0.4x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -16.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpThe Beachbody Company's NTM/LTM revenue growth is -34%
The Beachbody Company's revenue per employee for the last fiscal year averaged $1.2M, while opex per employee averaged $0.9M for the same period.
Over next 12 months, The Beachbody Company's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate The Beachbody Company's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for The Beachbody Company and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -21% | XXX | XXX | XXX | XXX |
| EBITDA Margin | -4% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -78% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | -38% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $1.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.9M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 48% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 12% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 18% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 78% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Kartoon Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| Nine Entertainment | XXX | XXX | XXX | XXX | XXX | XXX |
| Seven West Media | XXX | XXX | XXX | XXX | XXX | XXX |
| DouYu | XXX | XXX | XXX | XXX | XXX | XXX |
| Meb Corporation | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
The Beachbody Company acquired XXX companies to date.
Last acquisition by The Beachbody Company was XXXXXXXX, XXXXX XXXXX XXXXXX . The Beachbody Company acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was The Beachbody Company founded? | The Beachbody Company was founded in 2020. |
| Where is The Beachbody Company headquartered? | The Beachbody Company is headquartered in United States of America. |
| How many employees does The Beachbody Company have? | As of today, The Beachbody Company has 355 employees. |
| Who is the CEO of The Beachbody Company? | The Beachbody Company's CEO is Mr. Carl D. Daikeler. |
| Is The Beachbody Company publicy listed? | Yes, The Beachbody Company is a public company listed on NYS. |
| What is the stock symbol of The Beachbody Company? | The Beachbody Company trades under BODI ticker. |
| When did The Beachbody Company go public? | The Beachbody Company went public in 2021. |
| Who are competitors of The Beachbody Company? | Similar companies to The Beachbody Company include e.g. Kartoon Studios, Nine Entertainment, Seven West Media, DouYu. |
| What is the current market cap of The Beachbody Company? | The Beachbody Company's current market cap is $31.0M |
| What is the current revenue of The Beachbody Company? | The Beachbody Company's last 12-month revenue is $369M. |
| What is the current EBITDA of The Beachbody Company? | The Beachbody Company's last 12-month EBITDA is $22.1M. |
| What is the current EV/Revenue multiple of The Beachbody Company? | Current revenue multiple of The Beachbody Company is 0.1x. |
| What is the current EV/EBITDA multiple of The Beachbody Company? | Current EBITDA multiple of The Beachbody Company is 1.5x. |
| What is the current revenue growth of The Beachbody Company? | The Beachbody Company revenue growth between 2023 and 2024 was -21%. |
| Is The Beachbody Company profitable? | Yes, The Beachbody Company is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
