Beachbody Company, Inc. (BODI) intrinsic value & 10-year financials
Beachbody Company, Inc. (BODI) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 8 fiscal years revenue shrank 16.7% a year to $251.7M, with an average return on invested capital of -65.1%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $4.41
- Market cap
- $30.7M
- Revenue (FY2025)
- $251.7M
- Revenue growth (8-yr CAGR)
- -16.7%
- ROIC (10-yr avg)
- -65.1%
- Free cash flow (FY2025)
- $17.4M
BODI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $251.7M | -$2.9M | -$0.41 | $17.4M | 2.2% | 25.7% |
| FY2024 | $418.8M | -$71.6M | -$10.51 | -$2.0M | -15.8% | -124.8% |
| FY2023 | $527.1M | -$152.6M | -$24.47 | -$29.1M | -26.7% | -112.2% |
| FY2022 | $692.2M | -$194.2M | -$0.63 | -$73.7M | -29.3% | -116.0% |
| FY2021 | $873.6M | -$228.4M | -$0.83 | -$293.2M | -34.0% | -142.6% |
| FY2020 | $863.6M | -$21.4M | -$0.09 | $23.5M | -0.7% | -13.6% |
| FY2019 | $755.8M | $32.3M | $0.12 | $18.2M | 2.5% | 27.6% |
| FY2018 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Beachbody Company, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Beachbody Company, Inc. has historically struggled to out-earn its cost of capital, averaging just -65.1% ROIC.
Beachbody Company, Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Beachbody Company, Inc. is modeled at -16.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-2.59 per share.