COMP <GO>
BODI vs ASPS // EV/EBITDA & P/E VALUATION
The Beachbody Company Inc. (Class A) (NASDAQ) VS. Altisource Portfolio Solutions S.A. (NASDAQ) • 15-METRIC TALLY: BODI 4
— ASPS 3
■ METRIC PARITY
LAST: $4.29 (-2.28%) • MKT CAP: $31.1M
valuation
—
LAST: $5.34 (-5.49%) • MKT CAP: $61.0M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BODI VS. ASPS)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BODI | ASPS | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 73.00% | 28.60% | +44.40 | BODI | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 29.40% | 0.60% | +28.80 | BODI | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | -8.42% | — | TIE | /fcf-yield <GO> |
| Operating Margin | 2.20% | 0.20% | +2.00 | BODI | /operating-margins <GO> |
| Net Profit Margin | -1.10% | — | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | -39.90% | 6.80% | -46.70 | ASPS | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.20 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 6/9 | 3/9 | +3.00 | BODI | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 35.1 | 46.3 | -11.16 | ASPS | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $31.1M | $61.0M | -$29.8M | ASPS | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BODI REV | ASPS REV | BODI GROSS % | ASPS GROSS % | BODI FCF | ASPS FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $251.7M | $171.0M | 73.0% | 28.6% | $17.4M | -$5.1M |
| FY 2024 | $418.8M | $160.1M | 68.6% | 30.9% | -$2.0M | -$5.0M |
| FY 2023 | $527.1M | $145.1M | — | — | -$22.5M | -$21.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BODI // BETA —
ASPS // BETA —