|
Market Closed -
Nasdaq
16:00:00 2026-08-20 EDT
|
5-day change | 1st Jan Change | ||
| 5.580 USD | +2.01% |
|
+0.36% | -9.42% |
| 08-17 | Deutsche Bank Adjusts Peloton Interactive PT to $7.50 From $8, Maintains Buy Rating | MT |
| 08-06 | Planet Fitness Cuts Adjusted Earnings Outlook; Peloton Issues Downbeat Revenue Guidance | MT |
Company Valuation: Peloton Interactive, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,097 | 2,725 | 1,253 | 2,766 | 2,559 | 2,449 | - | - |
| Change | - | -12.01% | -54% | 120.69% | -7.48% | -4.3% | - | - |
| Enterprise Value (EV) 1 | 3,405 | 3,597 | 2,056 | 3,226 | 2,559 | 1,859 | 1,781 | 1,093 |
| Change | - | 5.66% | -42.85% | 56.89% | -20.66% | -27.37% | -4.18% | -38.62% |
| P/E | -1.05x | -2.11x | -2.24x | -23.1x | 42.2x | 17.8x | 16.2x | 20.3x |
| PBR | 5.23x | -9.3x | -2.45x | -6.82x | - | 14.5x | 5.07x | 3.56x |
| PEG | - | 0x | 0x | 0.3x | -0x | 0x | 1.69x | -1x |
| Capitalization / Revenue | 0.86x | 0.97x | 0.46x | 1.11x | 1.05x | 1.03x | 1.04x | 1.02x |
| EV / Revenue | 0.95x | 1.28x | 0.76x | 1.29x | 1.05x | 0.78x | 0.75x | 0.46x |
| EV / EBITDA | -3.46x | -17.3x | 587x | 7.99x | 5.47x | 3.71x | 3.51x | 2.1x |
| EV / EBIT | -1.25x | -3.01x | -3.89x | -89.1x | 15.9x | 7.27x | 6.94x | 4.61x |
| EV / FCF | -1.43x | -7.65x | -24x | 9.96x | - | 4.97x | 4.95x | 2.97x |
| FCF Yield | -69.7% | -13.1% | -4.17% | 10% | - | 20.1% | 20.2% | 33.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -8.74 | -3.64 | -1.51 | -0.3 | 0.14 | 0.3134 | 0.3435 | 0.2749 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,582 | 2,800 | 2,700 | 2,491 | 2,446 | 2,372 | 2,362 | 2,391 |
| EBITDA 1 | -982.7 | -208.5 | 3.5 | 403.6 | 468.2 | 500.7 | 507.6 | 520.4 |
| EBIT 1 | -2,723 | -1,197 | -529 | -36.2 | 160.7 | 255.5 | 256.5 | 237.2 |
| Net income 1 | -2,817 | -1,262 | -551.9 | -118.9 | 63.2 | 148.6 | 168 | 147.1 |
| Net Debt 1 | 307.6 | 872.5 | 802.5 | 459.5 | - | -590.4 | -668 | -1,356 |
| Reference price 2 | 9.180 | 7.690 | 3.380 | 6.940 | 5.910 | 5.580 | 5.580 | 5.580 |
| Nbr of stocks (in thousands) | 337,357 | 354,338 | 370,814 | 398,560 | 432,992 | 438,872 | - | - |
| Announcement Date | 8/25/22 | 8/23/23 | 8/22/24 | 8/7/25 | 8/6/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.8x | 0.78x | 3.71x | -.--% | 2.45B | |
| 22.06x | 2.25x | 13.07x | 1.03% | 5.21B | |
| 19.67x | 2.07x | 8.82x | 3.55% | 4.28B | |
| 21.27x | 2.21x | 10.75x | 3.21% | 3.03B | |
| 27.14x | 1.23x | 9.85x | -.--% | 2.82B | |
| 16.27x | 1.06x | 10.01x | 1.59% | 1.98B | |
| 17.74x | 1.22x | 9.89x | 1% | 1.51B | |
| 10.06x | 0.82x | 6.72x | - | 1.24B | |
| 45.11x | 12.07x | 28.65x | 1.63% | 1.06B | |
| 74.14x | 1.69x | 9.01x | -.--% | 834M | |
| Average | 27.13x | 2.54x | 11.05x | 1.33% | 2.44B | |
| Weighted average by Cap. | 23.13x | 2.12x | 10.50x | 1.58% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PTON Stock
- Valuation Peloton Interactive, Inc.
Select your edition
All financial news and data tailored to specific country editions
