Valuation Peloton Interactive, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 20:55:14 11/09/2026 BST			5-day change	1st Jan Change
4.260 ^EUR	+0.71%		-7.79%	-82.14%

09-08	Morgan Stanley Downgrades Peloton Interactive to Underweight From Equalweight on Slumping Gross Adds, Trims Price Target to $4.50 From $5	MT
09-08	Peloton Subscriber Growth Weighed Down by Structural Headwinds, Morgan Stanley 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	2,172	-	-
Change	-	-12.01%	-54%	120.69%	-7.48%	-15.11%	-	-
Enterprise Value (EV) ¹	3,405	3,597	2,056	3,226	2,651	2,013	1,780	1,546
Change	-	5.66%	-42.85%	56.89%	-17.8%	-24.07%	-11.59%	-13.14%
P/E	-1.05x	-2.11x	-2.24x	-23.1x	42.2x	15.6x	14.1x	16.2x
PBR	5.23x	-9.3x	-2.45x	-6.82x	-18.6x	12.2x	4.69x	3.04x
PEG	-	0x	0x	0.3x	-0x	0x	1.4x	-1.3x
Capitalization / Revenue	0.86x	0.97x	0.46x	1.11x	1.05x	0.92x	0.93x	0.92x
EV / Revenue	0.95x	1.28x	0.76x	1.29x	1.08x	0.85x	0.76x	0.66x
EV / EBITDA	-3.46x	-17.3x	587x	7.99x	5.66x	4.02x	3.51x	3.06x
EV / EBIT	-1.25x	-3.01x	-3.89x	-89.1x	16.5x	7.84x	6.91x	6.11x
EV / FCF	-1.43x	-7.65x	-24x	9.96x	7.02x	5.38x	4.94x	4.2x
FCF Yield	-69.7%	-13.1%	-4.17%	10%	14.2%	18.6%	20.2%	23.8%
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	4.950	4.950	4.950
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.($)
ACUSHNET HOLDINGS CORP.	21.08x	2.16x	12.39x	1.11%	4.97B
FLUIDRA, S.A.	18.33x	1.97x	8.4x	3.78%	3.99B
TECHNOGYM S.P.A.	20.26x	2.09x	10.06x	3.3%	2.87B
CALLAWAY GOLF COMPANY	26.48x	1.2x	9.63x	-.--%	2.76B
PELOTON INTERACTIVE, INC.	15.6x	0.85x	4.02x	-.--%	2.17B
MIZUNO CORPORATION	14.72x	0.98x	8.84x	1.71%	1.91B
YONEX CO., LTD.	14.78x	1.02x	8.45x	1.17%	1.33B
JOHNSON HEALTH TECH .CO., LTD.	9.91x	0.81x	6.64x	-	1.23B
MIPS AB	44.11x	11.8x	28.01x	1.67%	1.01B
Average	20.59x	2.54x	10.72x	1.59%	2.47B
Weighted average by Cap.	20.12x	2.06x	10.07x	1.74%