Valuation Peloton Interactive, Inc. Deutsche Boerse AG
Stocks
2ON
US70614W1009
Recreational Products
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.875 EUR | +4.61% |
|
-15.55% | -7.90% |
| 08-06 | Planet Fitness Cuts Adjusted Earnings Outlook; Peloton Issues Downbeat Revenue Guidance | MT |
| 08-06 | Peloton Interactive, Inc. Provides Earnings Guidance for the First Quarter and Full Year 2027 | CI |
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 | 2,458 | - | - |
| Change | - | -12.01% | -54% | 120.69% | -7.48% | -3.96% | - | - |
| Enterprise Value (EV) 1 | 3,405 | 3,597 | 2,056 | 3,226 | 2,559 | 2,295 | 1,940 | 2,458 |
| Change | - | 5.66% | -42.85% | 56.89% | -20.66% | -10.33% | -15.47% | 26.7% |
| P/E | -1.05x | -2.11x | -2.24x | -23.1x | 42.2x | 17.9x | 16.2x | 21.6x |
| PBR | 5.23x | -9.3x | -2.45x | -6.82x | - | 15.4x | 5.18x | 3.94x |
| PEG | - | 0x | 0x | 0.3x | -0x | 0x | 1.6x | -0.9x |
| Capitalization / Revenue | 0.86x | 0.97x | 0.46x | 1.11x | 1.05x | 1.04x | 1.04x | 1.03x |
| EV / Revenue | 0.95x | 1.28x | 0.76x | 1.29x | 1.05x | 0.97x | 0.82x | 1.03x |
| EV / EBITDA | -3.46x | -17.3x | 587x | 7.99x | 5.47x | 4.58x | 3.81x | 4.71x |
| EV / EBIT | -1.25x | -3.01x | -3.89x | -89.1x | 15.9x | 8.98x | 7.56x | 10.4x |
| EV / FCF | -1.43x | -7.65x | -24x | 9.96x | - | 7x | 5.39x | 6.68x |
| FCF Yield | -69.7% | -13.1% | -4.17% | 10% | - | 14.3% | 18.6% | 15% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -8.74 | -3.64 | -1.51 | -0.3 | 0.14 | 0.3136 | 0.3457 | 0.2595 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,582 | 2,800 | 2,700 | 2,491 | 2,446 | 2,372 | 2,368 | 2,389 |
| EBITDA 1 | -982.7 | -208.5 | 3.5 | 403.6 | 468.2 | 501.5 | 508.7 | 521.7 |
| 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 | 147.2 | 166.5 | 130.3 |
| Net Debt 1 | 307.6 | 872.5 | 802.5 | 459.5 | - | -163 | -517.8 | - |
| Reference price 2 | 9.180 | 7.690 | 3.380 | 6.940 | 5.910 | 5.600 | 5.600 | 5.600 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.34x | 2.27x | 13.21x | 1.01% | 5.28B | |
| 20.36x | 2.13x | 9.06x | 3.43% | 4.38B | |
| 22.4x | 2.34x | 11.36x | 3.05% | 3.16B | |
| 28.98x | 1.32x | 10.59x | -.--% | 3.01B | |
| 17.86x | 0.97x | 4.58x | -.--% | 2.46B | |
| 17.39x | 1.11x | 10.89x | 1.53% | 2.06B | |
| 16.54x | 1.13x | 9.2x | 1.06% | 1.41B | |
| 11.18x | 0.89x | 7.32x | - | 1.36B | |
| 48.9x | 13.08x | 31.05x | 1.5% | 1.14B | |
| Average | 22.88x | 2.80x | 11.92x | 1.45% | 2.7B | |
| Weighted average by Cap. | 22.22x | 2.27x | 11.10x | 1.59% |
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
