|
Market Closed -
Nasdaq
00:00:00 23/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 5.020 USD | +1.41% |
|
+3.51% | -18.51% |
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 | 2,203 | - | - |
| Change | - | -12.01% | -54% | 120.69% | -7.48% | -13.91% | - | - |
| Enterprise Value (EV) 1 | 3,405 | 3,597 | 2,056 | 3,226 | 2,651 | 2,044 | 1,811 | 1,577 |
| Change | - | 5.66% | -42.85% | 56.89% | -17.8% | -22.92% | -11.41% | -12.92% |
| P/E | -1.05x | -2.11x | -2.24x | -23.1x | 42.2x | 15.8x | 14.3x | 16.5x |
| PBR | 5.23x | -9.3x | -2.45x | -6.82x | -18.6x | 12.4x | 4.76x | 3.09x |
| PEG | - | 0x | 0x | 0.3x | -0x | 0x | 1.4x | -1.3x |
| Capitalization / Revenue | 0.86x | 0.97x | 0.46x | 1.11x | 1.05x | 0.93x | 0.94x | 0.93x |
| EV / Revenue | 0.95x | 1.28x | 0.76x | 1.29x | 1.08x | 0.86x | 0.77x | 0.67x |
| EV / EBITDA | -3.46x | -17.3x | 587x | 7.99x | 5.66x | 4.08x | 3.58x | 3.12x |
| EV / EBIT | -1.25x | -3.01x | -3.89x | -89.1x | 16.5x | 7.96x | 7.03x | 6.24x |
| EV / FCF | -1.43x | -7.65x | -24x | 9.96x | 7.02x | 5.46x | 5.03x | 4.29x |
| FCF Yield | -69.7% | -13.1% | -4.17% | 10% | 14.2% | 18.3% | 19.9% | 23.3% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -8.74 | -3.64 | -1.51 | -0.3 | 0.14 | 0.3173 | 0.3499 | 0.3051 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,582 | 2,800 | 2,700 | 2,491 | 2,446 | 2,366 | 2,346 | 2,359 |
| EBITDA 1 | -982.7 | -208.5 | 3.5 | 403.6 | 468.2 | 500.7 | 506.4 | 504.6 |
| EBIT 1 | -2,723 | -1,197 | -529 | -36.2 | 160.7 | 256.7 | 257.7 | 252.9 |
| Net income 1 | -2,817 | -1,262 | -551.9 | -118.9 | 63.2 | 150.8 | 168.6 | 157.8 |
| Net Debt 1 | 307.6 | 872.5 | 802.5 | 459.5 | 92.5 | -159.3 | -392.5 | -626.4 |
| Reference price 2 | 9.180 | 7.690 | 3.380 | 6.940 | 5.910 | 5.020 | 5.020 | 5.020 |
| Nbr of stocks (in thousands) | 337,357 | 354,338 | 370,814 | 398,560 | 432,992 | 438,872 | - | - |
| Announcement Date | 25/08/22 | 23/08/23 | 22/08/24 | 07/08/25 | 06/08/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.82x | 0.86x | 4.08x | -.--% | 2.2B | |
| 20.79x | 2.12x | 12.19x | 1.13% | 4.86B | |
| 18.29x | 1.97x | 8.38x | 3.79% | 3.93B | |
| 21.1x | 2.19x | 10.51x | 3.17% | 2.95B | |
| 24.91x | 1.14x | 9.14x | -.--% | 2.64B | |
| 15.35x | 1.02x | 9.25x | 1.64% | 1.94B | |
| 14.56x | 1.01x | 8.31x | 1.19% | 1.28B | |
| 9.6x | 0.79x | 6.47x | - | 1.19B | |
| 45.13x | 11.96x | 29.48x | 1.64% | 1.01B | |
| 31.55x | - | - | 2.93% | 764M | |
| Average | 21.71x | 2.56x | 10.87x | 1.72% | 2.28B | |
| Weighted average by Cap. | 20.43x | 2.07x | 10.10x | 1.78% |
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
