Valuation Peloton Interactive, Inc. Deutsche Boerse AG
Stocks
2ON
US70614W1009
Recreational Products
|
Market Closed -
Deutsche Boerse AG
08:03:07 2026-09-29 EDT
|
5-day change | 1st Jan Change | ||
| 4.140 EUR | -0.96% |
|
-5.91% | -20.23% |
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 | 2,107 | - | - |
| Change | - | -12.01% | -54% | 120.69% | -7.48% | -17.68% | - | - |
| Enterprise Value (EV) 1 | 3,405 | 3,597 | 2,056 | 3,226 | 2,651 | 1,947 | 1,714 | 1,480 |
| Change | - | 5.66% | -42.85% | 56.89% | -17.8% | -26.56% | -11.98% | -13.64% |
| P/E | -1.05x | -2.11x | -2.24x | -23.1x | 42.2x | 15.9x | 14.4x | 16.5x |
| PBR | 5.23x | -9.3x | -2.45x | -6.82x | -18.6x | 12.5x | 4.78x | 3.1x |
| PEG | - | 0x | 0x | 0.3x | -0x | 0x | 1.4x | -1.3x |
| Capitalization / Revenue | 0.86x | 0.97x | 0.46x | 1.11x | 1.05x | 0.89x | 0.9x | 0.89x |
| EV / Revenue | 0.95x | 1.28x | 0.76x | 1.29x | 1.08x | 0.82x | 0.73x | 0.63x |
| EV / EBITDA | -3.46x | -17.3x | 587x | 7.99x | 5.66x | 3.89x | 3.38x | 2.93x |
| EV / EBIT | -1.25x | -3.01x | -3.89x | -89.1x | 16.5x | 7.59x | 6.65x | 5.85x |
| EV / FCF | -1.43x | -7.65x | -24x | 9.96x | 7.02x | 5.2x | 4.76x | 4.03x |
| FCF Yield | -69.7% | -13.1% | -4.17% | 10% | 14.2% | 19.2% | 21% | 24.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -8.74 | -3.64 | -1.51 | -0.3 | 0.14 | 0.3173 | 0.3499 | 0.3051 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,582 | 2,800 | 2,700 | 2,491 | 2,446 | 2,366 | 2,346 | 2,359 |
| EBITDA 1 | -982.7 | -208.5 | 3.5 | 403.6 | 468.2 | 500.7 | 506.4 | 504.6 |
| EBIT 1 | -2,723 | -1,197 | -529 | -36.2 | 160.7 | 256.7 | 257.7 | 252.9 |
| Net income 1 | -2,817 | -1,262 | -551.9 | -118.9 | 63.2 | 150.8 | 168.6 | 157.8 |
| Net Debt 1 | 307.6 | 872.5 | 802.5 | 459.5 | 92.5 | -159.3 | -392.5 | -626.4 |
| Reference price 2 | 9.180 | 7.690 | 3.380 | 6.940 | 5.910 | 5.045 | 5.045 | 5.045 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.94x | 2.13x | 12.27x | 1.12% | 4.89B | |
| 18.35x | 1.96x | 8.37x | 3.78% | 3.91B | |
| 21.47x | 2.23x | 10.77x | 3.11% | 2.98B | |
| 24.07x | 1.1x | 8.8x | -.--% | 2.55B | |
| 15.13x | 0.82x | 3.89x | -.--% | 2.11B | |
| 15.85x | 1.06x | 9.58x | 1.59% | 2.01B | |
| 14.66x | 1.01x | 8.38x | 1.18% | 1.29B | |
| 9.83x | 0.81x | 6.6x | - | 1.22B | |
| 46.42x | 12.19x | 29.08x | 1.6% | 1.02B | |
| Average | 20.75x | 2.59x | 10.86x | 1.55% | 2.44B | |
| Weighted average by Cap. | 20.09x | 2.10x | 10.16x | 1.73% |
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
- 2ON Stock
- Valuation Peloton Interactive, Inc.
Select your edition
All financial news and data tailored to specific country editions
