
Peloton Interactive Inc
NASDAQ:PTON

Intrinsic Value
The intrinsic value of one
PTON
stock under the Base Case scenario is
8.02
USD.
Compared to the current market price of 7.01 USD,
Peloton Interactive Inc
is
Undervalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Peloton Interactive Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Peloton Interactive Inc
Balance Sheet Decomposition
Peloton Interactive Inc
Current Assets | 1.3B |
Cash & Short-Term Investments | 829m |
Receivables | 96.8m |
Other Current Assets | 381.7m |
Non-Current Assets | 802.3m |
PP&E | 681.9m |
Intangibles | 51.2m |
Other Non-Current Assets | 69.2m |
Free Cash Flow Analysis
Peloton Interactive Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Peloton Interactive Inc
Revenue
|
2.6B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-1.4B
USD
|
Operating Income
|
-150.6m
USD
|
Other Expenses
|
-140.1m
USD
|
Net Income
|
-290.7m
USD
|
PTON Profitability Score
Profitability Due Diligence
Peloton Interactive Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Score
Peloton Interactive Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
PTON Solvency Score
Solvency Due Diligence
Peloton Interactive Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
Peloton Interactive Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PTON Price Targets Summary
Peloton Interactive Inc
According to Wall Street analysts, the average 1-year price target for
PTON
is 9.16 USD
with a low forecast of 4.04 USD and a high forecast of 21 USD.
Dividends
Current shareholder yield for PTON is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
PTON
stock under the Base Case scenario is
8.02
USD.
Compared to the current market price of 7.01 USD,
Peloton Interactive Inc
is
Undervalued by 13%.