Valuation Peloton Interactive, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 00:00:00 04/08/2026 +04			5-day change	1st Jan Change
6.450 ^USD	+0.94%		+3.04%	+4.71%

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	2,793	-	-
Change	-	-91.63%	-12.01%	-54%	120.69%	0.97%	-	-
Enterprise Value (EV) ¹	35,388	3,405	3,597	2,056	3,226	2,978	2,630	2,275
Change	-	-90.38%	5.66%	-42.85%	56.89%	-7.67%	-11.7%	-13.49%
P/E	-194x	-1.05x	-2.11x	-2.24x	-23.1x	50x	22.6x	17.9x
PBR	21.2x	5.23x	-9.3x	-2.45x	-6.82x	-24.8x	13.7x	5.89x
PEG	-	-0x	0x	0x	0.3x	-0x	0x	0.7x
Capitalization / Revenue	9.2x	0.86x	0.97x	0.46x	1.11x	1.15x	1.15x	1.14x
EV / Revenue	8.8x	0.95x	1.28x	0.76x	1.29x	1.22x	1.08x	0.93x
EV / EBITDA	139x	-3.46x	-17.3x	587x	7.99x	6.26x	5.19x	4.57x
EV / EBIT	-188x	-1.25x	-3.01x	-3.89x	-89.1x	18.1x	10.7x	8.35x
EV / FCF	-73.6x	-1.43x	-7.65x	-24x	9.96x	8.46x	7.22x	6.17x
FCF Yield	-1.36%	-69.7%	-13.1%	-4.17%	10%	11.8%	13.9%	16.2%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.64	-8.74	-3.64	-1.51	-0.3	0.129	0.2852	0.3608
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	4,022	3,582	2,800	2,700	2,491	2,434	2,437	2,448
EBITDA ¹	253.7	-982.7	-208.5	3.5	403.6	476	506.7	498.3
EBIT ¹	-187.8	-2,723	-1,197	-529	-36.2	164.7	245.2	272.5
Net income ¹	-189	-2,817	-1,262	-551.9	-118.9	59.76	146.6	183.6
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	6.450	6.450	6.450
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.	50x	1.22x	6.26x	-.--%	2.79B
ACUSHNET HOLDINGS CORP.	27.23x	2.56x	15.91x	0.94%	5.98B
FLUIDRA, S.A.	19.81x	2.09x	9.09x	3.5%	4.28B
CALLAWAY GOLF COMPANY	34.78x	1.55x	13.93x	-.--%	3.43B
TECHNOGYM S.P.A.	22.41x	2.32x	11.33x	3.05%	3.13B
MIZUNO CORPORATION	14.89x	0.94x	8.85x	1.79%	1.79B
YONEX CO., LTD.	16.04x	1.09x	9.19x	1.11%	1.37B
MIPS AB	48.45x	12.96x	30.76x	1.52%	1.13B
JOHNSON HEALTH TECH .CO., LTD.	10.02x	0.82x	6.7x	-	1.21B
SHUHUA SPORTS CO., LTD.	29.6x	-	-	3.12%	713M
Average	27.32x	2.84x	12.45x	1.67%	2.58B
Weighted average by Cap.	27.61x	2.35x	12.19x	1.58%