Valuation Peloton Interactive, Inc.

Stocks

Market Closed - Nasdaq 21:00:00 19/10/2026 BST			5-day change	1st Jan Change
5.230 ^USD	+0.19%		+2.15%	-15.10%

10-13	Peloton Interactive, Inc. Announces Resignation of Saqib Baig as Chief Accounting Officer and Principal Accounting Officer, Effective November 27, 2026	CI
10-09	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	2,291	-	-
Change	-	-12.01%	-54%	120.69%	-7.48%	-10.48%	-	-
Enterprise Value (EV) ¹	3,405	3,597	2,056	3,226	2,651	2,132	1,898	1,665
Change	-	5.66%	-42.85%	56.89%	-17.8%	-19.61%	-10.94%	-12.32%
P/E	-1.05x	-2.11x	-2.24x	-23.1x	42.2x	16.5x	14.9x	17.1x
PBR	5.23x	-9.3x	-2.45x	-6.82x	-18.6x	12.9x	4.96x	3.22x
PEG	-	0x	0x	0.3x	-0x	0x	1.5x	-1.3x
Capitalization / Revenue	0.86x	0.97x	0.46x	1.11x	1.05x	0.97x	0.98x	0.97x
EV / Revenue	0.95x	1.28x	0.76x	1.29x	1.08x	0.9x	0.81x	0.71x
EV / EBITDA	-3.46x	-17.3x	587x	7.99x	5.66x	4.26x	3.76x	3.3x
EV / EBIT	-1.25x	-3.01x	-3.89x	-89.1x	16.5x	8.27x	7.33x	6.58x
EV / FCF	-1.43x	-7.65x	-24x	9.96x	7.02x	5.7x	5.27x	4.53x
FCF Yield	-69.7%	-13.1%	-4.17%	10%	14.2%	17.6%	19%	22.1%
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	2,365	2,344	2,359
EBITDA ¹	-982.7	-208.5	3.5	403.6	468.2	500.3	504.6	504.6
EBIT ¹	-2,723	-1,197	-529	-36.2	160.7	257.7	259	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	5.230	5.230	5.230
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

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.	16.45x	0.9x	4.26x	-.--%	2.29B
SHIMANO INC.	32.23x	2.27x	13.66x	1.98%	9.91B
POOL CORPORATION	15.86x	1.38x	11.4x	2.97%	6.27B
ATHER ENERGY LIMITED	-140.96x	9.48x	-215.41x	-	6.14B
ACUSHNET HOLDINGS CORP.	20.02x	2.06x	11.81x	1.17%	4.69B
BRUNSWICK CORPORATION	15.92x	1x	7.98x	2.73%	4.17B
NINEBOT LIMITED	14.63x	0.72x	7.63x	3.96%	4.11B
BRP INC.	30.56x	0.82x	7.45x	1.26%	3.89B
FLUIDRA, S.A.	18.21x	1.93x	8.26x	3.83%	3.78B
THOR INDUSTRIES, INC.	18.15x	0.41x	7.22x	3.12%	3.53B
Average	4.11x	2.10x	-13.57x	2.33%	4.88B
Weighted average by Cap.	1.29x	2.46x	-18.47x	2.39%