Beachbody vs Grove Collaborative
BODI and GROV side by side, both in nonstore retailers. Figures are trailing twelve months unless noted, from SEC filings and end-of-day prices.
How BODI and GROV compare
Grove Collaborative is the larger company, worth 1.8 times as much as Beachbody ($44.4M against $24.7M).
Grove Collaborative grew revenue faster over the last twelve months (−15.9% versus −27.6% for Beachbody).
Beachbody keeps more of each dollar of sales as profit, with a net margin of 5.9% compared with −2.2% at Grove Collaborative.
Beachbody scores higher on the StockData Score (9 against 5 for Grove Collaborative), which adds up 30 checks on valuation, growth, past performance, financial health and dividends.
Key numbers
A dot marks the better figure where higher or lower is clearly better.
| Metric | BODI | GROV |
|---|---|---|
| Size and price | ||
| Market cap | $24.7M | $44.4M |
| Share price | $3.38 | $1.04 |
| Change, 1 year | −42.5% | −27.3% |
| Change, 5 years | −97.5% | −97.9% |
| Beta (5Y) | 1.05 | 0.60 |
| Employees | 270 | 235 |
| StockData Score | ||
| Total score | 9 (better) | 5 |
| Valuation score | 4 (better) | 1 |
| Growth score | 1 | 2 (better) |
| Performance score | 4 (better) | 1 |
| Health score | 0 | 1 (better) |
| Dividend score | 0 | 0 |
| Valuation | ||
| P/E | 2.2× | – |
| P/S | 0.1× (better) | 0.3× |
| P/B | 0.6× | – |
| EV/EBITDA | 0.9× | – |
| P/FCF | – | 716× |
| FCF yield | −31.9% | 0.14% (better) |
| Fair value | $41.17 | – |
| Margin of safety | 91.8% | – |
| Growth | ||
| Revenue growth (TTM) | −27.6% | −15.9% (better) |
| Revenue growth, 5Y average | −21.9% | −13.8% (better) |
| Profitability | ||
| Gross margin | 72.4% (better) | 54.3% |
| Operating margin | 7.0% (better) | −2.0% |
| Net margin | 5.9% (better) | −2.2% |
| FCF margin | −3.8% | 0.04% (better) |
| Return on equity | 36.3% | – |
| Return on invested capital | 54.3% | – |
| Financial health | ||
| Debt / equity | 0.54 | – |
| Net debt / EBITDA | −0.21 | – |
| Interest coverage | 3.4× (better) | −2.7× |
| Current ratio | 0.79 | 1.27 (better) |
| Altman Z-score | −4.94 (better) | −14.23 |
| Piotroski F-score | 5 (better) | 3 |
| Dividends and buybacks | ||
| Shareholder yield | 0.00% | 0.00% |
| Ownership | ||
| Held by institutions | 23.9% | 29.1% |
| Held by insiders | – | 44.6% |
| Insider net buying, 12 months | – | $194K |
Go deeper
- BODI stock overview
- BODI income statement
- BODI valuation and score
- GROV stock overview
- GROV income statement
- GROV valuation and score
For information only, not investment advice. Check the source filings before relying on any figure.