investorscraft@gmail.com

Intrinsic ValuePeloton Interactive, Inc. (PTON)

Previous Close$5.60
Intrinsic Value
Upside potential
Previous Close
$5.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Peloton Interactive, Inc. operates in the connected fitness industry, offering premium at-home workout solutions through its proprietary hardware, software, and subscription services. The company generates revenue primarily through the sale of its fitness equipment, including stationary bikes and treadmills, complemented by a high-margin subscription model that provides access to live and on-demand fitness classes. Peloton has positioned itself as a leader in the digital fitness space, leveraging its immersive ecosystem to foster customer loyalty and recurring revenue streams. The company competes in a rapidly evolving market, facing competition from traditional gyms, boutique fitness studios, and emerging digital platforms. Despite challenges, Peloton maintains a strong brand presence and a dedicated user base, though its growth has been tempered by post-pandemic demand normalization and macroeconomic pressures. Its ability to innovate and expand its product offerings will be critical to sustaining its market position.

Revenue Profitability And Efficiency

Peloton reported revenue of $2.7 billion for FY 2024, reflecting ongoing demand for its connected fitness products and services. However, the company remains unprofitable, with a net loss of $551.9 million and diluted EPS of -$1.51. Operating cash flow was negative at $66.1 million, though capital expenditures were modest at $19.7 million, indicating restrained investment in growth amid cost-cutting measures.

Earnings Power And Capital Efficiency

Peloton's earnings power is constrained by high operating costs and competitive pressures, as evidenced by its negative net income. The company's capital efficiency is challenged by its debt-heavy balance sheet and ongoing cash burn, though its subscription revenue provides a stable, high-margin component that could improve profitability if scaled effectively.

Balance Sheet And Financial Health

Peloton's balance sheet shows $697.6 million in cash and equivalents against $2.08 billion in total debt, highlighting significant leverage. The company's financial health is under pressure due to its negative cash flow and substantial debt obligations, which may necessitate further restructuring or financing to maintain liquidity.

Growth Trends And Dividend Policy

Growth trends have slowed post-pandemic, with Peloton facing demand headwinds and operational challenges. The company does not pay a dividend, reinvesting available cash into operations and debt management. Future growth will depend on its ability to innovate, reduce costs, and expand its subscriber base.

Valuation And Market Expectations

Peloton's valuation reflects skepticism about its path to profitability, with investors weighing its brand strength against execution risks. Market expectations remain cautious, with focus on whether the company can achieve sustainable subscriber growth and operational improvements.

Strategic Advantages And Outlook

Peloton's strategic advantages include its strong brand, loyal subscriber base, and integrated hardware-software ecosystem. The outlook hinges on its ability to streamline operations, reduce debt, and adapt to shifting consumer preferences in the competitive fitness landscape.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount