|
Real-time Estimate
Cboe BZX
22:10:20 04/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 5.375 USD | -0.09% |
|
-1.19% | -12.58% |
| 09-02 | Can Peloton pull off a comeback? |  |
| 08-27 | Peloton wins dismissal of shareholder lawsuit over post-pandemic outlook | RE |
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 | 2,361 | - | - |
| Change | - | -12.01% | -54% | 120.69% | -7.48% | -7.73% | - | - |
| Enterprise Value (EV) 1 | 3,405 | 3,597 | 2,056 | 3,226 | 2,651 | 1,771 | 1,693 | 1,005 |
| Change | - | 5.66% | -42.85% | 56.89% | -17.8% | -33.22% | -4.39% | -40.62% |
| P/E | -1.05x | -2.11x | -2.24x | -23.1x | 42.2x | 17.2x | 15.6x | 19.6x |
| PBR | 5.23x | -9.3x | -2.45x | -6.82x | -18.6x | 13.9x | 4.89x | 3.43x |
| PEG | - | 0x | 0x | 0.3x | -0x | 0x | 1.59x | -1x |
| Capitalization / Revenue | 0.86x | 0.97x | 0.46x | 1.11x | 1.05x | 1x | 1x | 0.99x |
| EV / Revenue | 0.95x | 1.28x | 0.76x | 1.29x | 1.08x | 0.75x | 0.72x | 0.42x |
| EV / EBITDA | -3.46x | -17.3x | 587x | 7.99x | 5.66x | 3.54x | 3.34x | 1.93x |
| EV / EBIT | -1.25x | -3.01x | -3.89x | -89.1x | 16.5x | 6.93x | 6.6x | 4.24x |
| EV / FCF | -1.43x | -7.65x | -24x | 9.96x | 7.02x | 4.73x | 4.7x | 2.73x |
| FCF Yield | -69.7% | -13.1% | -4.17% | 10% | 14.2% | 21.1% | 21.3% | 36.6% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -8.74 | -3.64 | -1.51 | -0.3 | 0.14 | 0.3132 | 0.344 | 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 | 92.5 | -590.4 | -668 | -1,356 |
| Reference price 2 | 9.180 | 7.690 | 3.380 | 6.940 | 5.910 | 5.380 | 5.380 | 5.380 |
| Nbr of stocks (in thousands) | 337,357 | 354,338 | 370,814 | 398,560 | 432,992 | 438,872 | - | - |
| Announcement Date | 8/25/22 A | 8/23/23 A | 8/22/24 A | 8/7/25 A | 8/6/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.17x | 0.75x | 3.54x | -.--% | 2.36B | |
| 21.43x | 2.19x | 12.57x | 1.09% | 5.06B | |
| 19.21x | 2.03x | 8.66x | 3.64% | 4.16B | |
| 20.85x | 2.16x | 10.41x | 3.21% | 2.96B | |
| 26.93x | 1.23x | 9.81x | -.--% | 2.81B | |
| 15.74x | 1.05x | 9.5x | 1.6% | 2.02B | |
| 16.12x | 1.1x | 8.92x | 1.1% | 1.4B | |
| 9.41x | 0.78x | 6.37x | - | 1.17B | |
| 46.3x | 12.38x | 29.4x | 1.59% | 1.08B | |
| 72.26x | 1.65x | 8.82x | -.--% | 813M | |
| Average | 26.54x | 2.53x | 10.80x | 1.36% | 2.38B | |
| Weighted average by Cap. | 22.67x | 2.11x | 10.25x | 1.62% |
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
