Peloton Interactive Inc
NASDAQ:PTON

Watchlist Manager
Peloton Interactive Inc Logo
Peloton Interactive Inc
NASDAQ:PTON
Watchlist
Price: 6.61 USD -3.36% Market Closed
Market Cap: 2.8B USD

Relative Value

The Relative Value of one PTON stock under the Base Case scenario is 5.24 USD. Compared to the current market price of 6.61 USD, Peloton Interactive Inc is Overvalued by 21%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

PTON Relative Value
Base Case
5.24 USD
Overvaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
45
Median 3Y
1.1
Median 5Y
1.1
Industry
1.2
Forward
1.1
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-2.3
Industry
19.7
Forward
63.8
vs History
34
vs Industry
25
Median 3Y
-3.4
Median 5Y
-2.4
Industry
11.4
vs History
25
vs Industry
Median 3Y
-4.9
Median 5Y
-4.2
Industry
19.2
vs History
vs Industry
Median 3Y
-5.8
Median 5Y
-2.4
Industry
1.7
vs History
58
vs Industry
39
Median 3Y
1.2
Median 5Y
1.3
Industry
1.4
Forward
1.2
vs History
79
vs Industry
54
Median 3Y
2.7
Median 5Y
4.4
Industry
4.4
vs History
25
vs Industry
Median 3Y
-4.3
Median 5Y
-4.3
Industry
11.7
Forward
6.3
vs History
20
vs Industry
Median 3Y
-4
Median 5Y
-3.8
Industry
16.4
Forward
19.1
vs History
34
vs Industry
18
Median 3Y
-4
Median 5Y
-2.7
Industry
12.2
vs History
34
vs Industry
23
Median 3Y
-3.5
Median 5Y
-2.4
Industry
15.2
vs History
30
vs Industry
12
Median 3Y
2.8
Median 5Y
3.1
Industry
1.4

Multiples Across Competitors

PTON Competitors Multiples
Peloton Interactive Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Peloton Interactive Inc
NASDAQ:PTON
2.8B USD 1.1 -26.5 16.7 31
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 21.3 10.8 13.6
US
Hasbro Inc
NASDAQ:HAS
12.3B USD 2.8 -21.9 14.6 17
JP
Shimano Inc
TSE:7309
1.5T JPY 3.1 28.7 13.3 19.9
UK
Games Workshop Group PLC
LSE:GAW
6B GBP 9.7 30.4 19.2 22.4
US
Mattel Inc
NASDAQ:MAT
6.7B USD 1.3 15.5 10 12.8
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
40.7B CNY 2.2 22.6 22.8 22.8
US
Brunswick Corp
NYSE:BC
5.6B USD 1.1 -23.5 12.6 25.3
CA
BRP Inc
TSX:DOO
7.4B CAD 0.9 303.6 9.8 17.6
US
Acushnet Holdings Corp
NYSE:GOLF
5.2B USD 2 23.3 16.3 19.2
IT
Technogym SpA
MIL:TGYM
3.4B EUR 3.6 35.3 17.3 23.9
P/E Multiple
Earnings Growth PEG
US
Peloton Interactive Inc
NASDAQ:PTON
Average P/E: 60.1
Negative Multiple: -26.5
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
21.3
6%
3.6
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -21.9
29%
N/A
JP
Shimano Inc
TSE:7309
28.7
1%
28.7
UK
Games Workshop Group PLC
LSE:GAW
30.4
4%
7.6
US
Mattel Inc
NASDAQ:MAT
15.5
3%
5.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.6
26%
0.9
US
Brunswick Corp
NYSE:BC
Negative Multiple: -23.5
39%
N/A
CA
BRP Inc
TSX:DOO
303.6
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
23.3
6%
3.9
IT
Technogym SpA
MIL:TGYM
35.3
18%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Peloton Interactive Inc
NASDAQ:PTON
Average EV/EBITDA: 14.9
16.7
50%
0.3
JP
Bandai Namco Holdings Inc
TSE:7832
10.8
5%
2.2
US
Hasbro Inc
NASDAQ:HAS
14.6
14%
1
JP
Shimano Inc
TSE:7309
13.3
9%
1.5
UK
Games Workshop Group PLC
LSE:GAW
19.2
4%
4.8
US
Mattel Inc
NASDAQ:MAT
10
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.8
38%
0.6
US
Brunswick Corp
NYSE:BC
12.6
4%
3.2
CA
BRP Inc
TSX:DOO
9.8
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
16.3
8%
2
IT
Technogym SpA
MIL:TGYM
17.3
14%
1.2