Q: What is The Beachbody Company, Inc. Class A Common Stock's WACC?

The Beachbody Company, Inc. Class A Common Stock (BODI) has a Weighted Average Cost of Capital (WACC) of 13.80%. This is calculated using a Cost of Equity of 8.49% (via CAPM with a beta of 1.00) and a pre-tax Cost of Debt of 35.90%, with an equity weight of 80.64% in the capital structure.

Q: Is The Beachbody Company, Inc. Class A Common Stock's WACC high or low?

The Beachbody Company, Inc. Class A Common Stock's WACC of 13.80% is above the typical range, indicating higher perceived risk and cost of capital. WACC is used as the discount rate in DCF valuations — a lower WACC results in higher present values of future cash flows.

Q: How is The Beachbody Company, Inc. Class A Common Stock's WACC calculated?

The Beachbody Company, Inc. Class A Common Stock's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 8.49% is derived from the CAPM model using a beta of 1.00. The pre-tax Cost of Debt (Rd) is 35.90%. The capital structure is 80.64% equity and 19.36% debt.

Question 1

What is The Beachbody Company, Inc. Class A Common Stock's WACC?

Accepted Answer

The Beachbody Company, Inc. Class A Common Stock（BODI） WACC 解读

The Beachbody Company, Inc. Class A Common Stock（BODI）当前估算的 WACC 为 13.80%。其中股权成本为 8.49%，税前债务成本为 35.90%，股权权重为 80.64%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于相对较高区间，通常意味着资本成本更高、估值对折现率更敏感。

Question 2

Is The Beachbody Company, Inc. Class A Common Stock's WACC high or low?

Accepted Answer

The Beachbody Company, Inc. Class A Common Stock（BODI） WACC 解读

The Beachbody Company, Inc. Class A Common Stock（BODI）当前估算的 WACC 为 13.80%。其中股权成本为 8.49%，税前债务成本为 35.90%，股权权重为 80.64%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于相对较高区间，通常意味着资本成本更高、估值对折现率更敏感。

Question 3

How is The Beachbody Company, Inc. Class A Common Stock's WACC calculated?

Accepted Answer

The Beachbody Company, Inc. Class A Common Stock（BODI） WACC 解读

The Beachbody Company, Inc. Class A Common Stock（BODI）当前估算的 WACC 为 13.80%。其中股权成本为 8.49%，税前债务成本为 35.90%，股权权重为 80.64%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于相对较高区间，通常意味着资本成本更高、估值对折现率更敏感。

The Beachbody Company, Inc. Class A Common Stock (BODI) — WACC 分析

WACC 构成

解读

The Beachbody Company, Inc. Class A Common Stock（BODI）WACC：13.80%

WACC计算器

The Beachbody Company, Inc. Class A Common Stock（BODI） WACC 解读

BODI 公司分析

BODI DCF 估值

继续做同行对比