Valuation Peloton Interactive, Inc.

Stocks

Market Closed - Nasdaq 01:30:00 30/10/2026 am IST			5-day change	1st Jan Change
5.280 ^USD	+0.19%		-3.30%	-14.29%

13/10	Peloton Interactive, Inc. Announces Resignation of Saqib Baig as Chief Accounting Officer and Principal Accounting Officer, Effective November 27, 2026	CI
09/10	Planet Fitness Can Manage Potential Risks to Churn, Membership Growth From Meta AI Agent, UBS Says	MT

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	2,315	-	-
Change	-	-12.01%	-54%	120.69%	-7.48%	-9.53%	-	-
Enterprise Value (EV) ¹	3,405	3,597	2,056	3,226	2,651	2,255	1,975	1,687
Change	-	5.66%	-42.85%	56.89%	-17.8%	-14.94%	-12.43%	-14.58%
P/E	-1.05x	-2.11x	-2.24x	-23.1x	42.2x	16.7x	15.1x	17.6x
PBR	5.23x	-9.3x	-2.45x	-6.82x	-18.6x	13.1x	5.01x	3.25x
PEG	-	0x	0x	0.3x	-0x	0x	1.5x	-1.2x
Capitalization / Revenue	0.86x	0.97x	0.46x	1.11x	1.05x	0.98x	0.99x	0.99x
EV / Revenue	0.95x	1.28x	0.76x	1.29x	1.08x	0.95x	0.84x	0.72x
EV / EBITDA	-3.46x	-17.3x	587x	7.99x	5.66x	4.51x	3.92x	3.38x
EV / EBIT	-1.25x	-3.01x	-3.89x	-89.1x	16.5x	8.78x	7.64x	6.83x
EV / FCF	-1.43x	-7.65x	-24x	9.96x	7.02x	6.03x	5.49x	4.59x
FCF Yield	-69.7%	-13.1%	-4.17%	10%	14.2%	16.6%	18.2%	21.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-8.74	-3.64	-1.51	-0.3	0.14	0.3161	0.349	0.2994
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,582	2,800	2,700	2,491	2,446	2,365	2,342	2,343
EBITDA ¹	-982.7	-208.5	3.5	403.6	468.2	499.6	504.1	499.6
EBIT ¹	-2,723	-1,197	-529	-36.2	160.7	256.9	258.4	247
Net income ¹	-2,817	-1,262	-551.9	-118.9	63.2	150.1	168.2	153.9
Net Debt ¹	307.6	872.5	802.5	459.5	92.5	-59.79	-340.2	-628.2
Reference price ²	9.180	7.690	3.380	6.940	5.910	5.280	5.280	5.280
Nbr of stocks (in thousands)	3,37,357	3,54,338	3,70,814	3,98,560	4,32,992	4,38,872	-	-
Announcement Date	25/08/22	23/08/23	22/08/24	07/08/25	06/08/26	-	-	-

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.	16.67x	0.95x	4.51x	-.--%	231.29Cr
SHIMANO INC.	34.75x	2.42x	14.67x	1.85%	1.05TCr
POOL CORPORATION	17.96x	1.53x	12.82x	2.63%	710.79Cr
ATHER ENERGY LIMITED	-208.02x	9.94x	-731.39x	-	687.1Cr
ACUSHNET HOLDINGS CORP.	20.8x	2.12x	12.2x	1.13%	487.04Cr
BRUNSWICK CORPORATION	16.98x	1.05x	8.33x	2.56%	446.13Cr
BRP INC.	33.35x	0.87x	7.93x	1.15%	428.21Cr
FLUIDRA, S.A.	19.38x	2.02x	8.64x	3.62%	396Cr
NINEBOT LIMITED	15.57x	0.62x	7.09x	3.59%	359.91Cr
THOR INDUSTRIES, INC.	19.39x	0.43x	7.53x	3%	366.77Cr
Average	-1.32x	2.19x	-64.77x	2.17%	515.83Cr
Weighted average by Cap.	-7.29x	2.66x	-88.26x	2.2%