Discounted Cash Flow
Beachbody Company, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2019 | $755.8m | $32.3m | $18.2m | 4.3% | — |
| 2020 | $863.6m (14.3%) | $-531.4k (-101.6%) | $-38.3m (-310.3%) | -0.1% (-101.4%) | — |
| 2021 | $873.6m (1.2%) | $-228.4m (-42877.9%) | $-293.2m (-665.5%) | -26.1% (-42382.9%) | — |
| 2022 | $692.2m (-20.8%) | $-194.2m (15.0%) | $-73.7m (74.9%) | -28.1% (-7.3%) | — |
| 2023 | $527.1m (-23.9%) | $-152.6m (21.4%) | $-29.1m (60.5%) | -29.0% (-3.2%) | — |
| 2024 | $418.8m (-20.5%) | $-71.6m (53.1%) | $-2.0m (93.2%) | -17.1% (40.9%) | — |
| 2025 | $251.7m (-39.9%) | $-2.9m (96.0%) | $17.4m (976.3%) | -1.1% (93.4%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.