The Beachbody Company, Inc. (BODI) vs IZEA WORLDWIDE, INC. (IZEA)

The Beachbody Company, Inc. and IZEA WORLDWIDE, INC. are both Internet Content & Information companies. IZEA WORLDWIDE, INC. is the larger, with a market value of $44.2M against $35.0M — 1.3× the size. IZEA WORLDWIDE, INC. has negative trailing earnings, so its P/E is not meaningful; The Beachbody Company, Inc. trades at 2.6×. IZEA WORLDWIDE, INC. grew revenue faster over the last twelve months: −28.2% against −32.5%. The Beachbody Company, Inc. has the higher net margin (5.68% vs −9.36%) and the higher return on invested capital (46.5% vs −321.9%). Across the 19 metrics below, The Beachbody Company, Inc. leads on 12 and IZEA WORLDWIDE, INC. on 7.

Valuation

Metric BODI IZEA Internet Content & Information median
P/E 2.59 n/m 10.24
P/S 0.15 1.70 0.87
P/B 0.88 0.95 1.32
Price to free cash flow 4.33 n/m 8.85
EV/EBITDA 0.74 0.40 8.86
EV/Sales 0.09 (0.05) 1.15
Earnings yield 38.60% (5.41%) (1.58%)
Free cash flow yield 23.07% (6.25%) 2.32%

Profitability

Metric BODI IZEA Internet Content & Information median
Gross margin 73.29% 44.67% 66.84%
Operating margin 8.18% (15.76%) (3.41%)
Net margin 5.68% (9.36%) (3.02%)
Free cash flow margin 3.45% (9.74%) 1.75%
Return on equity 43.45% (5.13%) 0.00%
Return on assets 8.82% (4.37%) (0.36%)
Return on invested capital 46.51% (321.93%) 0.00%

Growth

Metric BODI IZEA Internet Content & Information median
Revenue growth (TTM) (32.49%) (28.21%) 2.65%
EPS growth (last fiscal year) 96.10% 100.21% —
Revenue growth, 5-year CAGR (22.03%) 11.70% 9.73%
Net income growth, 5-year CAGR 0.00% 0.00% 0.00%

Health

Metric BODI IZEA Internet Content & Information median
Debt to equity 0.63 0.00 0.01
Current ratio 0.79 7.83 1.82
Net debt to EBITDA (1.25) 41.63 (0.48)

Dividend

Metric BODI IZEA Internet Content & Information median
Dividend yield — — 3.19%
Payout ratio 0.00 0.00 0.00

Size

Metric BODI IZEA Internet Content & Information median
Market cap 34.97m 44.15m 283.68m

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack