image
Consumer Cyclical - Leisure - NASDAQ - US
$ 6.18
-0.643 %
$ 2.36 B
Market Cap
-14.37
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one PTON stock under the worst case scenario is HIDDEN Compared to the current market price of 6.18 USD, Peloton Interactive, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one PTON stock under the base case scenario is HIDDEN Compared to the current market price of 6.18 USD, Peloton Interactive, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one PTON stock under the best case scenario is HIDDEN Compared to the current market price of 6.18 USD, Peloton Interactive, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart PTON

image
$11.0$11.0$10.0$10.0$9.0$9.0$8.0$8.0$7.0$7.0$6.0$6.0$5.0$5.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
2.7 B REVENUE
-3.56%
-529 M OPERATING INCOME
55.81%
-552 M NET INCOME
56.26%
-66.1 M OPERATING CASH FLOW
82.95%
26.8 M INVESTING CASH FLOW
138.34%
-94.4 M FINANCING CASH FLOW
-122.92%
624 M REVENUE
-7.40%
-32.4 M OPERATING INCOME
29.41%
-47.7 M NET INCOME
48.10%
96.7 M OPERATING CASH FLOW
-9.37%
-2.1 M INVESTING CASH FLOW
-200.00%
-1.9 M FINANCING CASH FLOW
-137.50%
Balance Sheet Peloton Interactive, Inc.
image
Current Assets 1.27 B
Cash & Short-Term Investments 698 M
Receivables 104 M
Other Current Assets 465 M
Non-Current Assets 919 M
Long-Term Investments 0
PP&E 789 M
Other Non-Current Assets 130 M
31.92 %4.74 %21.27 %36.09 %5.97 %Total Assets$2.2b
Current Liabilities 685 M
Accounts Payable 85.4 M
Short-Term Debt 85.3 M
Other Current Liabilities 514 M
Non-Current Liabilities 2.02 B
Long-Term Debt 1.99 B
Other Non-Current Liabilities 25.7 M
3.16 %3.15 %19.03 %73.71 %Total Liabilities$2.7b
EFFICIENCY
Earnings Waterfall Peloton Interactive, Inc.
image
Revenue 2.7 B
Cost Of Revenue 1.49 B
Gross Profit 1.21 B
Operating Expenses 1.74 B
Operating Income -529 M
Other Expenses 22.9 M
Net Income -552 M
3b3b3b3b2b2b2b2b1b1b500m500m00(500m)(500m)(1b)(1b)3b(1b)1b(2b)(529m)(23m)(552m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
44.68% GROSS MARGIN
44.68%
-19.59% OPERATING MARGIN
-19.59%
-20.44% NET MARGIN
-20.44%
106.32% ROE
106.32%
-25.26% ROA
-25.26%
-33.36% ROIC
-33.36%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Peloton Interactive, Inc.
image
500m500m00(500m)(500m)(1b)(1b)(1b)(1b)(2b)(2b)(2b)(2b)2018201820192019202020202021202120222022202320232024202420252025
Net Income -552 M
Depreciation & Amortization 109 M
Capital Expenditures -19.7 M
Stock-Based Compensation 312 M
Change in Working Capital -14 M
Others 4.8 M
Free Cash Flow -85.8 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Peloton Interactive, Inc.
image
Wall Street analysts predict an average 1-year price target for PTON of $5.42 , with forecasts ranging from a low of $3.25 to a high of $10 .
PTON Lowest Price Target Wall Street Target
3.25 USD -47.41%
PTON Average Price Target Wall Street Target
5.42 USD -12.32%
PTON Highest Price Target Wall Street Target
10 USD 61.81%
Price
Max Price Target
Min Price Target
Average Price Target
111110109988776655443322Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership Peloton Interactive, Inc.
image
Sold
0-3 MONTHS
6.12 M USD 5
3-6 MONTHS
7.37 M USD 6
6-9 MONTHS
5.93 M USD 7
9-12 MONTHS
1.87 M USD 6
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
133 K USD 1
9-12 MONTHS
7. News
Peloton no longer faces bankruptcy but PTON shares remain unattractive Peloton Interactive Inc (NASDAQ: PTON) has secured financing and cut costs over the past year or so to dilute concerns of bankruptcy, but its stock remains far from worth owning in 2025. While PTON remains in loss on a GAAP basis, the aforementioned efforts helped the connected fitness company generate $70. invezz.com - 2 weeks ago
Peloton Names Its Latest Marketing Chief as Turnaround Project Continues The connected fitness company also created the role of chief technology officer to focus on AI. wsj.com - 3 weeks ago
Peloton Announces Appointment of Chief Marketing Officer and Creates Chief Technology Officer Role to Focus on AI Innovation Strategy NEW YORK--(BUSINESS WIRE)--Peloton Interactive, Inc. (NASDAQ: PTON) has appointed Megan Imbres to its leadership team as Chief Marketing Officer. The company has also created a Chief Technology Officer role, promoting Francis Shanahan, its Senior Vice President of Connected Fitness Software, to the position. Together, the appointments represent a commitment to creative and technical innovation to empower Peloton Members to live fit, strong, long, and happy. Megan Imbres, who will join the compa. businesswire.com - 3 weeks ago
Stocks Under $10: 3 to Buy, 2 to Avoid Investing in stocks priced under $10 can offer significant upside potential for investors seeking high returns on a modest budget. 247wallst.com - 3 weeks ago
PTON Stock Rises 22% in 3 Months: Should You Buy Now or Hold Steady? Peloton's rebound reflects rising subscriptions, tight cost control and refurbished sales. Yet, the hardware sales drag lingers. zacks.com - 3 weeks ago
Peloton explores placing its equipment in gyms, launches marketplace for used gear Fitness equipment maker Peloton‘s CEO Peter Stern has said the company is exploring ways to expand its customer base by making its products available for use in gyms, and launching a peer-to-peer marketplace for used equipment. techcrunch.com - 3 weeks ago
CEO Says Peloton Not For Sale As Peloton Repowered Marketplace Debuts Peloton has launched an equipment and accessories resale marketplace called Peloton Repowered, as the company boss also slapped a ‘not for sale' sign over the business. forbes.com - 3 weeks ago
Peloton Launches P2P Used Equipment Marketplace, ‘Repowered' Peloton introduced its own peer-to-peer resale marketplace, Repowered. [contact-form-7] The launch aims to capture a segment of the expanding resale market for connected fitness equipment and monetize devices no longer in active use in customers' homes, CNBC reported Tuesday (June 3). pymnts.com - 4 weeks ago
Peloton Interactive, Inc. (PTON) Presents at Bank of America Global Technology Conference Transcript Peloton Interactive, Inc. (NASDAQ:PTON ) Bank of America Global Technology Conference Call June 4, 2025 1:00 PM ET Company Participants Peter C. Stern - CEO, President & Director Conference Call Participants Curtis Smyser Nagle - BofA Securities, Research Division Curtis Smyser Nagle Peloton. seekingalpha.com - 4 weeks ago
Is It Time to Buy Peloton Stock? Here's the Good News and the Bad News. Peloton Interactive (PTON 0.91%) stock peaked at $163 in 2021, which represented an eye-popping return of 460% for investors who bought it at the time of its initial public offering (IPO) the year before. But the stock has since lost 95% of its peak value, and a recovery appears uncertain. fool.com - 4 weeks ago
Peloton Opens Resale Marketplace For Used Equipment Peloton Interactive is getting in on the resale market for its bikes and fitness equipment with its own proprietary marketplace. wsj.com - 1 month ago
Peloton launching resale market for used bikes, treadmills Peloton launched its own secondary marketplace, Repowered, to get a slice of the burgeoning resale market for connected fitness equipment. Beginning Tuesday, people can list their equipment and gear for sale on Repowered and set their own price with the help of a generative AI tool, the company said. cnbc.com - 1 month ago
8. Profile Summary

Peloton Interactive, Inc. PTON

image
COUNTRY US
INDUSTRY Leisure
MARKET CAP $ 2.36 B
Dividend Yield 0.00%
Description 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.
Contact 441 Ninth Avenue, New York City, NY, 10001 https://www.onepeloton.com
IPO Date Sept. 26, 2019
Employees 2853
Officers Mr. Andrew Rendich Advisor Ms. Dalana Brand Chief People Officer Mr. Saqib Baig Chief Accounting Officer Mr. Charles Kirol Chief Operating Officer Mr. Nick V. Caldwell Chief Product Officer Mr. Peter C. Stern Chief Executive Officer, President & Director Ms. Jennifer Cotter Chief Content Officer Ms. Elizabeth Coddington Chief Financial Officer Mr. James Milton Marsh Jr., CFA, CPA Senior Vice President & Head of Investor Relations Ms. Tammy Albarran J.D. Chief Legal Officer & Corporate Secretary