The Beachbody Company, Inc.

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $7.56M normalized FCF base (TTM); 4% annual FCF growth years 1-5; 3% years 6-10; 15% discount rate (structurally declining legacy subscriber base, high execution risk); 2% terminal growth; $6.72M net cash; 7.28M shares outstanding.

Reasoning: Beachbody (The Beachbody Company) has returned to positive net income and free cash flow after a major cost restructuring, so a standard FCF DCF applies, but low growth and a high discount rate reflect the structural decline in its legacy subscription fitness business even as its nutrition/OpenFit segments stabilize.