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 10.20%. This is calculated using a Cost of Equity of 8.85% (via CAPM with a beta of 1.00) and a pre-tax Cost of Debt of 18.79%, with an equity weight of 77.43% 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 10.20% falls within the typical 8-12% range for mid-cap growth companies. 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 8.85% is derived from the CAPM model using a beta of 1.00. The pre-tax Cost of Debt (Rd) is 18.79%. The capital structure is 77.43% equity and 22.57% 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 10.20%。其中股权成本为 8.85%，税前债务成本为 18.79%，股权权重为 77.43%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

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 10.20%。其中股权成本为 8.85%，税前债务成本为 18.79%，股权权重为 77.43%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

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 10.20%。其中股权成本为 8.85%，税前债务成本为 18.79%，股权权重为 77.43%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

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：10.20%

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