Falcon's Beyond Global vs Xponential Fitness
FBYD and XPOF side by side, both in miscellaneous amusement and recreation. Figures are trailing twelve months unless noted, from SEC filings and end-of-day prices.
How FBYD and XPOF compare
Falcon's Beyond Global is the larger company, worth 3.2 times as much as Xponential Fitness ($768M against $236M).
Falcon's Beyond Global grew revenue faster over the last twelve months (157% versus 3.2% for Xponential Fitness).
Xponential Fitness scores higher on the StockData Score (3 against 2 for Falcon's Beyond Global), 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 | FBYD | XPOF |
|---|---|---|
| Size and price | ||
| Market cap | $768M | $236M |
| Share price | $6.33 | $4.79 |
| Change, 1 year | −54.5% | −25.2% |
| Change, 5 years | – | −78.8% |
| Beta (5Y) | 0.46 | 1.41 |
| Employees | 243 | 340 |
| StockData Score | ||
| Total score | 2 | 3 (better) |
| Valuation score | 0 | 1 (better) |
| Growth score | 1 (better) | 0 |
| Performance score | 0 | 2 (better) |
| Health score | 1 (better) | 0 |
| Dividend score | 0 | 0 |
| Valuation | ||
| P/S | 30.9× | 21.2× (better) |
| P/B | 66.4× | – |
| EV/EBITDA | 586× | 15.8× (better) |
| FCF yield | −0.30% (better) | −5.2% |
| Fair value | – | $3.46 |
| Margin of safety | – | −38.6% |
| Growth | ||
| Revenue growth (TTM) | 157% (better) | 3.2% |
| Revenue growth, 5Y average | – | 55.7% |
| Profitability | ||
| Operating margin | 3.3% | 303% (better) |
| Net margin | – | −300% |
| FCF margin | −9.2% (better) | −109% |
| Return on invested capital | 2.8% | 21.6% (better) |
| Financial health | ||
| Debt / equity | 1.39 | – |
| Net debt / EBITDA | 10.46 (better) | 11.46 |
| Interest coverage | 1.0× (better) | 0.6× |
| Current ratio | 0.68 | 0.69 (better) |
| Altman Z-score | 11.30 (better) | −2.88 |
| Piotroski F-score | – | 5 |
| Dividends and buybacks | ||
| Shareholder yield | 0.00% | 0.00% |
| Ownership | ||
| Held by institutions | 3.9% | 69.6% |
| Held by insiders | 24.0% | 68.5% |
| Insider net buying, 12 months | – | $964K |
| Short interest, % of float | – | 72.6% |
Go deeper
- FBYD stock overview
- FBYD income statement
- FBYD valuation and score
- XPOF stock overview
- XPOF income statement
- XPOF valuation and score
For information only, not investment advice. Check the source filings before relying on any figure.