Peloton Interactive, Inc.

Peloton Interactive, Inc.

PTONยทNASDAQ

$6.00

-7.4%
Consumer CyclicalLeisure

Peloton Interactive, Inc. provides interactive fitness products in North America and internationally. It offers connected fitness products with touchscreen that streams live and on-demand classes under the Peloton Bike, Peloton Bike+, Peloton Tread, and Peloton Tread+ names. The company also provides connected fitness subscriptions for various household users, and access to various live and on-demand classes, as well as Peloton Digital app for connected fitness subscribers to provide access to its classes. As of June 30, 2021, it had approximately 5.9 million members. The company markets and sells its interactive fitness products directly through its retail showrooms and at onepeloton.com. Peloton Interactive, Inc. was founded in 2012 and is headquartered in New York, New York.

At a Glance

Live Snapshot
Market Cap$2.50B
EPS-0.3000
P/E Ratio-20.00
Earnings Date08/06/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -20.0).

Valuation inputs: P/E -20.0, earnings yield N/A, momentum -7.4%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is acceptable (ROE +28.7%, ROIC -2.3%).

Profitability stack: net margin -4.8%, ROE +28.7%, ROIC -2.3%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +119.5%, momentum -7.4%, net margin -4.8%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

pton

Peloton Interactive, Inc. Market vs Earnings Trajectory

PTON ยท NASDAQ

Loading price and EPS data...

Peloton Interactive, Inc.

Peloton Interactive, Inc. Fair Value Envelope

PTON ยท NASDAQ

Our analysis suggests that PTON has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6, this represents a potential HIDDEN relative to our calculated worth for Peloton Interactive, Inc..

Intrinsic Value
Current Price: $6
3Y-97.0%
5Y-6.0%
10Y-
3Y-30.0%
5Y+36.0%
10Y+1039.0%
3Y-96.0%
5Y+66.0%
10Y+67.0%
3Y-116.0%
5Y-12.0%
10Y-1890.0%
3Y-114.0%
5Y+47.0%
10Y-1224.0%
3Y-47.0%
5Y-29.0%
10Y+970.0%
Peloton Interactive, Inc.

Peloton Interactive, Inc. Profit Bridge

PTON ยท NASDAQ
Revenue2.49B
Cost of Goods Sold (1.22B)
Gross Profit1.27B
Operating Expenses (1.30B)
Operating Income-36.20M
Interest Expense (134.50M)
Other Income/Expense-79.40M
Pretax Income-115.60M
Income Tax (3.40M)
Net Income-118.90M
Net Income
-118.90M

Profitability Analysis

Gross Margin

50.9%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

-1.5%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-4.8%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

50.92%
Gross Profit Margin
14%
3Y+161.0%
5Y+11.0%
10Y+51.0%
-1.45%
Operating Profit Margin
-93%
3Y-98.0%
5Y-67.0%
10Y-96.0%
-4.77%
Net Profit Margin
-77%
3Y-94.0%
5Y+22.0%
10Y-85.0%
28.74%
Return on Equity
-73%
3Y-106.0%
5Y-773.0%
10Y-150.0%
-5.59%
Return on Assets
-78%
3Y-92.0%
5Y+133.0%
10Y-84.0%
-2.26%
Return on Invested Capital
-93%
3Y-98.0%
5Y-40.0%
10Y-95.0%
PTON

Peloton Interactive, Inc. Cash Conversion Engine

PTON ยท NASDAQ
Net Income-118.90M
Depreciation & Amortization89.70M
Stock-Based Compensation229.60M
Change in Working Capital27.30M
Others105.30M
Capital Expenditures-9.30M
Free Cash Flow323.70M

Cash Flow Quality Analysis

FCF Conversion Rate

-272.2%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

2.8%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+477.3%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

+$27.30M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

pton

Peloton Interactive, Inc. Funding & Solvency Profile

PTON ยท NASDAQ
Cash & Cash Equivalents1.04B
Net Receivables101.20M
Inventory205.60M
Other Current Assets91.30M
Total Current Assets1 B
Property, Plant & Equipment577.90M
Goodwill & Intangible Assets46.80M
Long-Term Investments0.00
Other Non-Current Assets63.00M
Total Non-Current Assets641 M
Total Assets
2.13B

Financial Health Analysis

Current Ratio

1.79x

Strong liquidity. The company has adequate resources to meet short-term liabilities.

Working Capital

634 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

68% Current

Asset-light business model with high liquidity. Majority of assets are easily convertible to cash.

pton

Peloton Interactive, Inc. Street Expectations Map

PTON ยท NASDAQ

Wall Street analysts project that PTON stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 7.20, with estimates ranging from a low of 6.00 to a high of 9.00.

Lowest Target
6.00
0.00%
Consensus Target
7.20
20.00%
Highest Target
9.00
50.00%

The consensus 1-year price target stands at 7.20, with estimates ranging from a low of 6.00 to a high of 9.00.

Analyst Consensus Analysis

Upside Potential

+20.0%

Strong upside potential. Consensus indicates attractive return opportunity with favorable risk-reward profile.

Analyst Agreement

41.7% spread

Mixed analyst views. Wide target range suggests differing opinions on key value drivers, growth prospects, or risk factors.

Analyst Conviction

Moderate

Neutral sentiment. Fair value pricing with moderate agreement suggests wait-and-see approach or catalyst-driven opportunity.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

pton

Peloton Interactive, Inc. Insider Positioning

PTON ยท NASDAQ

During the last 12 months, insiders have sold $30.22M worth of PTON shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

255.5K

1.25M

Net Activity

-1.2M

-$1.25M

3-6 Months

Bought

0

0.00

Sold

1.2M

6.03M

Net Activity

-6.0M

-$6.03M

6-9 Months

Bought

0

0.00

Sold

2.1M

15.53M

Net Activity

-15.5M

-$15.53M

9-12 Months

Bought

0

0.00

Sold

933.8K

7.41M

Net Activity

-7.4M

-$7.41M

Top Buyers

No buying activity

Top Sellers

1
CJC

Cotter Jennifer Cunningham

Officer: Chief Content Officer

1.1M sharesโ€ข8 transactions

$7.28M

2
SDC

Sanders Dion C.

Officer: Chief Commercial Officer

1.1M sharesโ€ข9 transactions

$7.01M

3
CEF

Coddington Elizabeth F

Officer: Chief Financial Officer

937.5K sharesโ€ข8 transactions

$6.25M

4
CNV

Caldwell Nick V.

Officer: Chief Product Officer

705.5K sharesโ€ข11 transactions

$4.92M

5
SPC

Stern Peter C

Director, Officer: President And Ceo

339.6K sharesโ€ข4 transactions

$2.29M

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $30.22M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$1.25M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

5 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

No Dividend Yield Data

PTON has not reported any dividend yield values in the available annual periods.

ย 

pton Dividend History

PTON
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%