Valuation Peloton Interactive, Inc.

Stocks

Real-time Estimate Cboe BZX 10:53:17 28/10/2026 pm IST			5-day change	1st Jan Change
5.275 ^USD	-0.47%		+0.38%	-14.61%

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	2,326	-	-
Change	-	-12.01%	-54%	120.69%	-7.48%	-9.1%	-	-
Enterprise Value (EV) ¹	3,405	3,597	2,056	3,226	2,651	2,266	1,986	1,698
Change	-	5.66%	-42.85%	56.89%	-17.8%	-14.53%	-12.37%	-14.5%
P/E	-1.05x	-2.11x	-2.24x	-23.1x	42.2x	16.8x	15.2x	17.7x
PBR	5.23x	-9.3x	-2.45x	-6.82x	-18.6x	13.1x	5.03x	3.26x
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	0.96x	0.85x	0.72x
EV / EBITDA	-3.46x	-17.3x	587x	7.99x	5.66x	4.54x	3.94x	3.4x
EV / EBIT	-1.25x	-3.01x	-3.89x	-89.1x	16.5x	8.82x	7.68x	6.87x
EV / FCF	-1.43x	-7.65x	-24x	9.96x	7.02x	6.06x	5.52x	4.62x
FCF Yield	-69.7%	-13.1%	-4.17%	10%	14.2%	16.5%	18.1%	21.7%
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	5.300	5.300	5.300
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.	16.76x	0.96x	4.54x	-.--%	232.6Cr
SHIMANO INC.	33.71x	2.21x	13.58x	1.97%	982.78Cr
POOL CORPORATION	17.89x	1.53x	12.78x	2.64%	708.28Cr
ATHER ENERGY LIMITED	-211.04x	10.09x	-742.4x	-	698.97Cr
ACUSHNET HOLDINGS CORP.	20.58x	2.1x	12.09x	1.14%	481.72Cr
BRUNSWICK CORPORATION	16.7x	1.03x	8.23x	2.6%	438.74Cr
BRP INC.	33.24x	0.87x	7.91x	1.16%	426.48Cr
NINEBOT LIMITED	16.93x	0.63x	7.46x	2.99%	364.68Cr
FLUIDRA, S.A.	19.24x	2.01x	8.59x	3.65%	392.9Cr
THOR INDUSTRIES, INC.	19.22x	0.42x	7.47x	3.03%	363.57Cr
Average	-1.68x	2.19x	-65.97x	2.13%	509.07Cr
Weighted average by Cap.	-8.97x	2.66x	-93.08x	2.19%