|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.720 USD | -10.49% |
|
+3.51% | +5.19% |
Company Valuation: Peloton Interactive, Inc.
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 | 2,767 | - | - |
| Change | - | -91.63% | -12.01% | -54% | 120.69% | 0.03% | - | - |
| Enterprise Value (EV) 1 | 35,388 | 3,405 | 3,597 | 2,056 | 3,226 | 2,952 | 2,604 | 2,249 |
| Change | - | -90.38% | 5.66% | -42.85% | 56.89% | -8.47% | -11.8% | -13.63% |
| P/E | -194x | -1.05x | -2.11x | -2.24x | -23.1x | 49.5x | 22.4x | 17.7x |
| PBR | 21.2x | 5.23x | -9.3x | -2.45x | -6.82x | -24.6x | 13.5x | 5.83x |
| PEG | - | -0x | 0x | 0x | 0.3x | -0x | 0x | 0.7x |
| Capitalization / Revenue | 9.2x | 0.86x | 0.97x | 0.46x | 1.11x | 1.14x | 1.14x | 1.13x |
| EV / Revenue | 8.8x | 0.95x | 1.28x | 0.76x | 1.29x | 1.21x | 1.07x | 0.92x |
| EV / EBITDA | 139x | -3.46x | -17.3x | 587x | 7.99x | 6.2x | 5.14x | 4.51x |
| EV / EBIT | -188x | -1.25x | -3.01x | -3.89x | -89.1x | 17.9x | 10.6x | 8.25x |
| EV / FCF | -73.6x | -1.43x | -7.65x | -24x | 9.96x | 8.39x | 7.15x | 6.1x |
| FCF Yield | -1.36% | -69.7% | -13.1% | -4.17% | 10% | 11.9% | 14% | 16.4% |
| 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 | 6.390 | 6.390 | 6.390 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 49.53x | 1.21x | 6.2x | -.--% | 2.77B | |
| 26.98x | 2.54x | 15.79x | 0.95% | 5.93B | |
| 19.33x | 2.06x | 8.98x | 3.56% | 4.21B | |
| 33.64x | 1.49x | 13.43x | -.--% | 3.32B | |
| 22.19x | 2.3x | 11.25x | 3.08% | 3.1B | |
| 14.91x | 0.94x | 8.87x | 1.79% | 1.76B | |
| 16.59x | 1.13x | 9.54x | 1.08% | 1.4B | |
| 50x | 13.37x | 31.74x | 1.47% | 1.16B | |
| 9.48x | 0.78x | 6.41x | - | 1.16B | |
| 28.75x | - | - | 3.22% | 692M | |
| Average | 27.14x | 2.87x | 12.47x | 1.68% | 2.55B | |
| Weighted average by Cap. | 27.35x | 2.37x | 12.15x | 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
- Valuation Peloton Interactive, Inc.
Select your edition
All financial news and data tailored to specific country editions
