/
DCF Valuation
Base-case fair value
$42.49
Intrinsic $56.66 · 25% MOS
Base-case summary
Our base-case DCF for Beachbody Company, Inc. (BODI) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $14M in trailing free cash flow, this produces an intrinsic value of $56.66 per share. A 25% safety margin gives a fair value of $42.49.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$14M
Cash & equivalents
$37M
Total debt
$24M
Shares outstanding
5M