|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.750 USD | -2.54% |
|
+0.52% | -6.66% |
Company Valuation: Peloton Interactive, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 36,994 | 3,097 | 2,725 | 1,253 | 2,766 | 2,490 | - | - |
| Change | - | -91.63% | -12.01% | -54% | 120.69% | -9.99% | - | - |
| Enterprise Value (EV) 1 | 35,388 | 3,405 | 3,597 | 2,056 | 3,226 | 2,675 | 2,327 | 1,972 |
| Change | - | -90.38% | 5.66% | -42.85% | 56.89% | -17.06% | -13.02% | -15.25% |
| P/E | -194x | -1.05x | -2.11x | -2.24x | -23.1x | 43.9x | 20.7x | 15.9x |
| PBR | 21.2x | 5.23x | -9.3x | -2.45x | -6.82x | -22.1x | 12.2x | 5.25x |
| PEG | - | -0x | 0x | 0x | 0.3x | -0x | 0x | 0.5x |
| Capitalization / Revenue | 9.2x | 0.86x | 0.97x | 0.46x | 1.11x | 1.02x | 1.02x | 1.02x |
| EV / Revenue | 8.8x | 0.95x | 1.28x | 0.76x | 1.29x | 1.1x | 0.95x | 0.8x |
| EV / EBITDA | 139x | -3.46x | -17.3x | 587x | 7.99x | 5.61x | 4.59x | 3.95x |
| EV / EBIT | -188x | -1.25x | -3.01x | -3.89x | -89.1x | 16.2x | 9.48x | 7.21x |
| EV / FCF | -73.6x | -1.43x | -7.65x | -24x | 9.96x | 7.6x | 6.39x | 5.35x |
| FCF Yield | -1.36% | -69.7% | -13.1% | -4.17% | 10% | 13.2% | 15.7% | 18.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.64 | -8.74 | -3.64 | -1.51 | -0.3 | 0.1309 | 0.2776 | 0.3608 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4,022 | 3,582 | 2,800 | 2,700 | 2,491 | 2,434 | 2,437 | 2,450 |
| EBITDA 1 | 253.7 | -982.7 | -208.5 | 3.5 | 403.6 | 476.6 | 506.8 | 499.3 |
| EBIT 1 | -187.8 | -2,723 | -1,197 | -529 | -36.2 | 165.6 | 245.4 | 273.6 |
| Net income 1 | -189 | -2,817 | -1,262 | -551.9 | -118.9 | 60.49 | 146.7 | 184.5 |
| Net Debt 1 | -1,607 | 307.6 | 872.5 | 802.5 | 459.5 | 185.4 | -163 | -517.8 |
| Reference price 2 | 124.020 | 9.180 | 7.690 | 3.380 | 6.940 | 5.750 | 5.750 | 5.750 |
| Nbr of stocks (in thousands) | 298,293 | 337,357 | 354,338 | 370,814 | 398,560 | 432,992 | - | - |
| Announcement Date | 8/26/21 | 8/25/22 | 8/23/23 | 8/22/24 | 8/7/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 43.93x | 1.1x | 5.61x | -.--% | 2.49B | |
| 31.32x | 2.9x | 18x | 0.81% | 6.88B | |
| 19.28x | 2.13x | 9.24x | 3.38% | 4.38B | |
| 25.06x | 2.7x | 12.72x | 2.68% | 3.62B | |
| 33.27x | 1.48x | 13.28x | -.--% | 3.28B | |
| 13.7x | 0.85x | 8x | 1.96% | 1.59B | |
| 14.86x | 1x | 8.45x | 1.2% | 1.24B | |
| 10.14x | 0.83x | 6.76x | - | 1.25B | |
| 33.9x | - | - | 2.73% | 816M | |
| 54x | 1.56x | 8.34x | -.--% | 721M | |
| Average | 27.95x | 1.62x | 10.04x | 1.42% | 2.63B | |
| Weighted average by Cap. | 27.74x | 2.02x | 12.01x | 1.48% |
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
