PELOTON INTERACTIVE, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.540 USD | -3.25% |
|
-1.95% | +56.65% |
| 12-02 | Peloton Interactive, Inc. Announces Board Changes | CI |
| 11-05 | Deutsche Bank Adjusts Peloton Interactive Price Target to $6.20 From $3.90, Maintains Hold Rating | MT |
Company Valuation: Peloton Interactive, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 16,362 | 36,994 | 3,097 | 2,725 | 1,253 | 3,761 | - | - |
| Change | - | 126.09% | -91.63% | -12.01% | -54% | 200.09% | - | - |
| Enterprise Value (EV) 1 | 14,607 | 35,388 | 3,405 | 3,597 | 2,056 | 4,641 | 4,528 | 4,688 |
| Change | - | 142.26% | -90.38% | 5.66% | -42.85% | 125.75% | -2.43% | 3.51% |
| P/E ratio | -181x | -194x | -1.05x | -2.11x | -2.24x | -24.7x | -31.7x | -45.7x |
| PBR | 4.96x | 21.2x | 5.23x | -9.3x | -2.45x | -8.76x | -16.4x | -280x |
| PEG | - | -2x | -0x | 0x | 0x | 0.3x | 1.4x | 1.5x |
| Capitalization / Revenue | 8.96x | 9.2x | 0.86x | 0.97x | 0.46x | 1.52x | 1.5x | 1.49x |
| EV / Revenue | 8x | 8.8x | 0.95x | 1.28x | 0.76x | 1.88x | 1.81x | 1.86x |
| EV / EBITDA | 124x | 139x | -3.46x | -17.3x | 587x | 17x | 15.2x | 15.7x |
| EV / EBIT | -181x | -188x | -1.25x | -3.01x | -3.89x | -52.8x | -89.6x | -196x |
| EV / FCF | 66.4x | -73.6x | -1.43x | -7.65x | -24x | 41.7x | 28.2x | 34x |
| FCF Yield | 1.51% | -1.36% | -69.7% | -13.1% | -4.17% | 2.4% | 3.55% | 2.94% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.32 | -0.64 | -8.74 | -3.64 | -1.51 | -0.3988 | -0.3113 | -0.2156 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,826 | 4,022 | 3,582 | 2,800 | 2,700 | 2,471 | 2,501 | 2,527 |
| EBITDA 1 | 117.7 | 253.7 | -982.7 | -208.5 | 3.5 | 272.7 | 298.1 | 299.3 |
| EBIT 1 | -80.8 | -187.8 | -2,723 | -1,197 | -529 | -87.92 | -50.52 | -23.9 |
| Net income 1 | -71.6 | -189 | -2,817 | -1,262 | -551.9 | -149.7 | -122.4 | -89.55 |
| Net Debt 1 | -1,755 | -1,607 | 307.6 | 872.5 | 802.5 | 879.9 | 767.2 | 926.4 |
| Reference price 2 | 57.770 | 124.020 | 9.180 | 7.690 | 3.380 | 9.860 | 9.860 | 9.860 |
| Nbr of stocks (in thousands) | 283,232 | 298,293 | 337,357 | 354,338 | 370,814 | 381,459 | - | - |
| Announcement Date | 9/10/20 | 8/26/21 | 8/25/22 | 8/23/23 | 8/22/24 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| -24.72x | 1.88x | 17.02x | -.--% | 3.76B | ||
| 34.68x | 2.84x | 12.59x | +2.30% | 5.04B | ||
| 23.92x | 2.05x | 12.59x | +1.17% | 4.46B | ||
| 23.9x | 2.16x | 11.12x | +2.80% | 2.17B | ||
| 25.26x | 1.31x | 12.42x | - | 1.59B | ||
| -105.26x | 0.97x | 7.19x | -.--% | 1.51B | ||
| 14.12x | 0.8x | 8.76x | +1.42% | 1.47B | ||
| 17.58x | - | - | +1.04% | 1.17B | ||
| 88.73x | 25.18x | 62.97x | +1.30% | 1.15B | ||
| Average | 10.91x | 4.65x | 18.08x | +1.25% | 2.48B | |
| Weighted average by Cap. | 11.86x | 3.25x | 15.29x | +1.33% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- PTON Stock
- Valuation Peloton Interactive, Inc.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition