Valuation Peloton Interactive, Inc.

Stocks

Market Closed - Nasdaq 01:30:00 31/10/2026 am IST			5-day change	1st Jan Change
5.120 ^USD	-3.03%		-4.66%	-16.88%

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	2,247	-	-
Change	-	-12.01%	-54%	120.69%	-7.48%	-12.19%	-	-
Enterprise Value (EV) ¹	3,405	3,597	2,056	3,226	2,651	2,187	1,907	1,619
Change	-	5.66%	-42.85%	56.89%	-17.8%	-17.51%	-12.82%	-15.1%
P/E	-1.05x	-2.11x	-2.24x	-23.1x	42.2x	16.2x	14.7x	17.1x
PBR	5.23x	-9.3x	-2.45x	-6.82x	-18.6x	12.7x	4.85x	3.15x
PEG	-	0x	0x	0.3x	-0x	0x	1.4x	-1.2x
Capitalization / Revenue	0.86x	0.97x	0.46x	1.11x	1.05x	0.95x	0.96x	0.96x
EV / Revenue	0.95x	1.28x	0.76x	1.29x	1.08x	0.92x	0.81x	0.69x
EV / EBITDA	-3.46x	-17.3x	587x	7.99x	5.66x	4.38x	3.78x	3.24x
EV / EBIT	-1.25x	-3.01x	-3.89x	-89.1x	16.5x	8.52x	7.38x	6.55x
EV / FCF	-1.43x	-7.65x	-24x	9.96x	7.02x	5.84x	5.3x	4.4x
FCF Yield	-69.7%	-13.1%	-4.17%	10%	14.2%	17.1%	18.9%	22.7%
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	5.120	5.120	5.120
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.	16.2x	0.92x	4.38x	-.--%	224.7Cr
SHIMANO INC.	34.46x	2.58x	15.51x	1.77%	1.1TCr
POOL CORPORATION	18.91x	1.58x	13.2x	2.5%	735.7Cr
ATHER ENERGY LIMITED	-221.38x	10.6x	-780.04x	-	733.47Cr
ACUSHNET HOLDINGS CORP.	21.27x	2.17x	12.44x	1.11%	497.96Cr
BRUNSWICK CORPORATION	19.13x	1.13x	9.01x	2.35%	488.18Cr
BRP INC.	33.71x	0.88x	7.99x	1.14%	435.43Cr
FLUIDRA, S.A.	19.97x	2.03x	8.69x	3.58%	396.49Cr
THOR INDUSTRIES, INC.	20.17x	0.44x	7.8x	2.89%	381.43Cr
NINEBOT LIMITED	15.59x	0.62x	7.1x	3.58%	361.08Cr
Average	-2.20x	2.29x	-69.39x	2.1%	535.27Cr
Weighted average by Cap.	-9.55x	2.84x	-97.40x	2.12%