The Beachbody Company, Inc. (BODI) vs Vivid Seats Inc. (SEAT)

The Beachbody Company, Inc. and Vivid Seats Inc. are both Internet Content & Information companies. Vivid Seats Inc. is the larger, with a market value of $42.0M against $35.0M — 1.2× the size. Vivid Seats Inc. has negative trailing earnings, so its P/E is not meaningful; The Beachbody Company, Inc. trades at 2.6×. Vivid Seats Inc. grew revenue faster over the last twelve months: −25.2% against −32.5%. The Beachbody Company, Inc. has the higher net margin (5.68% vs −60.3%) and the higher return on invested capital (46.5% vs −200.3%). Across the 18 metrics below, The Beachbody Company, Inc. leads on 14 and Vivid Seats Inc. on 4.

Valuation

Metric BODI SEAT Internet Content & Information median
P/E 2.59 n/m 10.24
P/S 0.15 0.08 0.87
P/B 0.88 n/m 1.32
Price to free cash flow 4.33 7.00 8.85
EV/EBITDA 0.74 n/m 8.86
EV/Sales 0.09 0.56 1.15
Earnings yield 38.60% (1,071.35%) (1.58%)
Free cash flow yield 23.07% 14.29% 2.32%

Profitability

Metric BODI SEAT Internet Content & Information median
Gross margin 73.29% 68.33% 66.84%
Operating margin 8.18% (88.41%) (3.41%)
Net margin 5.68% (60.26%) (3.02%)
Free cash flow margin 3.45% 1.13% 1.75%
Return on equity 43.45% (556.99%) 0.00%
Return on assets 8.82% (34.02%) (0.36%)
Return on invested capital 46.51% (200.33%) 0.00%

Growth

Metric BODI SEAT Internet Content & Information median
Revenue growth (TTM) (32.49%) (25.24%) 2.65%
EPS growth (last fiscal year) 96.10% (5,866.67%) —
Revenue growth, 5-year CAGR (22.03%) 74.70% 9.73%
Net income growth, 5-year CAGR 0.00% 0.00% 0.00%

Health

Metric BODI SEAT Internet Content & Information median
Debt to equity 0.63 (3.67) 0.01
Current ratio 0.79 0.66 1.82
Net debt to EBITDA (1.25) (0.39) (0.48)

Dividend

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

Size

Metric BODI SEAT Internet Content & Information median
Market cap 34.97m 42.04m 283.68m

Compare with another peer

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