Valuation Peloton Interactive, Inc.

Stocks

Market Closed - Nasdaq 07:00:00 30/10/26 am AEDT			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
10/10	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	2,317	-	-
Change	-	-12.01%	-54%	120.69%	-7.48%	-9.45%	-	-
Enterprise Value (EV) ¹	3,405	3,597	2,056	3,226	2,651	2,257	1,977	1,689
Change	-	5.66%	-42.85%	56.89%	-17.8%	-14.86%	-12.42%	-14.57%
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	4.52x	3.92x	3.38x
EV / EBIT	-1.25x	-3.01x	-3.89x	-89.1x	16.5x	8.79x	7.65x	6.84x
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)	337,357	354,338	370,814	398,560	432,992	438,872	-	-
Announcement Date	25/8/22	23/8/23	22/8/24	7/8/25	6/8/26	-	-	-

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.	16.7x	0.95x	4.52x	-.--%	2.32B
SHIMANO INC.	33.78x	2.43x	14.65x	1.84%	10.56B
POOL CORPORATION	18.74x	1.56x	13.1x	2.52%	7.29B
ATHER ENERGY LIMITED	-209.66x	10.02x	-737.35x	-	6.93B
ACUSHNET HOLDINGS CORP.	21.37x	2.17x	12.49x	1.1%	5B
BRUNSWICK CORPORATION	18.34x	1.11x	8.82x	2.37%	4.82B
BRP INC.	34.04x	0.89x	8.05x	1.13%	4.39B
FLUIDRA, S.A.	19.96x	2.04x	8.76x	3.54%	4.01B
THOR INDUSTRIES, INC.	20.09x	0.44x	7.77x	2.9%	3.8B
NINEBOT LIMITED	15.43x	0.61x	6.99x	3.62%	3.57B
Average	-1.12x	2.22x	-65.22x	2.11%	5.27B
Weighted average by Cap.	-6.91x	2.67x	-87.63x	2.14%