DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

The Beachbody Company, Inc. (BODI)

Communication Services | Internet Content & Information

Today's Price

$4.16

Today's Fair Value

$0.14 -96.63%

Margin of Safety

-2871.43%

Projected Value (5Y)

$0.23 -94.47%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -10.92% | CAGR (5y): -8.29%

Diluted Shares Growth Rate

Regression: 28.16% | CAGR (5y): 2.74%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 7.23x)

Discount Rate