Valuation Peloton Interactive, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 00:00:00 29/07/2026 +04			5-day change	1st Jan Change
6.550 ^USD	+4.63%		+2.99%	+6.33%

06-08	Peloton Interactive, Inc. Presents at Oppenheimer 26th Annual Consumer Growth and E-Commerce Conference, Jun-08-2026 01:30 PM
06-06	Netflix names longtime director Jay Hoag as chairman, succeeding Reed Hastings	RE

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	2,836	-	-
Change	-	-91.63%	-12.01%	-54%	120.69%	2.53%	-	-
Enterprise Value (EV) ¹	35,388	3,405	3,597	2,056	3,226	3,022	2,673	2,318
Change	-	-90.38%	5.66%	-42.85%	56.89%	-6.32%	-11.53%	-13.28%
P/E	-194x	-1.05x	-2.11x	-2.24x	-23.1x	50x	22.9x	18.2x
PBR	21.2x	5.23x	-9.3x	-2.45x	-6.82x	-25.2x	13.9x	5.98x
PEG	-	-0x	0x	0x	0.3x	-0x	0x	0.7x
Capitalization / Revenue	9.2x	0.86x	0.97x	0.46x	1.11x	1.17x	1.16x	1.16x
EV / Revenue	8.8x	0.95x	1.28x	0.76x	1.29x	1.24x	1.1x	0.95x
EV / EBITDA	139x	-3.46x	-17.3x	587x	7.99x	6.34x	5.27x	4.64x
EV / EBIT	-188x	-1.25x	-3.01x	-3.89x	-89.1x	18.2x	10.9x	8.47x
EV / FCF	-73.6x	-1.43x	-7.65x	-24x	9.96x	8.58x	7.34x	6.29x
FCF Yield	-1.36%	-69.7%	-13.1%	-4.17%	10%	11.7%	13.6%	15.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.64	-8.74	-3.64	-1.51	-0.3	0.1309	0.2864	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	6.550	6.550	6.550
Nbr of stocks (in thousands)	298,293	337,357	354,338	370,814	398,560	432,992	-	-
Announcement Date	26/08/21	25/08/22	23/08/23	22/08/24	07/08/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PELOTON INTERACTIVE, INC.	50.04x	1.24x	6.34x	-.--%	2.84B
ACUSHNET HOLDINGS CORP.	27.54x	2.59x	16.07x	0.93%	6.05B
FLUIDRA, S.A.	18.4x	2.02x	8.77x	3.64%	4.08B
CALLAWAY GOLF COMPANY	33.25x	1.47x	13.27x	-.--%	3.28B
TECHNOGYM S.P.A.	21.91x	2.29x	10.97x	3.1%	3.08B
MIZUNO CORPORATION	14.91x	0.94x	8.87x	1.79%	1.72B
YONEX CO., LTD.	16.69x	1.14x	9.6x	1.07%	1.37B
JOHNSON HEALTH TECH .CO., LTD.	10.06x	0.82x	6.72x	-	1.22B
MIPS AB	52.17x	13.95x	33.12x	1.41%	1.2B
SHUHUA SPORTS CO., LTD.	28.75x	-	-	3.22%	691M
Average	27.37x	2.94x	12.64x	1.68%	2.55B
Weighted average by Cap.	27.55x	2.42x	12.26x	1.58%