Peloton Interactive (PTON) DCF: History & Chart

Peloton Interactive, Inc.(PTON)

Leisure · New York City, NY

$4.87-0.14 (-2.79%)

Delayed quote: Oct 6, 2026, 4:00 PM EDT

About Peloton Interactive, Inc.

Peloton Interactive, Inc. operates globally, providing interactive fitness equipment and services. The company's main offerings include internet-connected exercise machines like the Peloton Bike, Bike+, Tread, and Tread+, which feature integrated touchscreens for streaming live and on-demand workout classes. Additionally, Peloton offers subscription packages for households, granting access to a wide array of live and archived fitness content, also available through its Peloton Digital application. As of June 30, 2021, Peloton served approximately 5.9 million members. Its innovative fitness products are sold directly to consumers via its retail showrooms and through its website, onepeloton.com. Founded in 2012, Peloton Interactive, Inc. is headquartered in New York, New York.

New York City, NY

2,199 employees

www.onepeloton.com

Consumer Cyclical / Leisure

Sector: Consumer Cyclical
Industry: Leisure
CEO: Peter C. Stern

View full financials

Peloton Interactive, Inc. (PTON) DCF Valuation

A meaningful DCF fair value isn't available for Peloton Interactive, Inc. (PTON) — its free-cash-flow and net-debt profile makes a standard discounted-cash-flow model unreliable (common for loss-makers and high-net-debt or recently-public companies), and no analyst DCF is published. Explore your own assumptions with the editable model below.

What would today's price require?

Growth the price assumes+25.7%/yr

Actual revenue growth, last 5 years-9.5%/yr

$4.87 is justified only if free cash flow grows about +25.7% a year (fading to 2.5% long-run) at a 11.5% required return — faster than the company has actually grown.

Scenario	FCF growth (fading to 2.5%)	Discount	Value / share
Conservative	0.5%/yr	12.5%	N/A
Base case	2.0%/yr	11.5%	$0.19
Optimistic	5.0%/yr	10.5%	$1.05
Third-party model estimate (FMP)	independent reference · retrieved Oct 6, 2026 · assumptions not provided		$15.62

The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.

Price|PE Ratio|FCF Yield|All Metrics

Current Price

$4.87

Market-Implied Growth

+25.7%/yr

vs -9.5% 5Y actual

Base-Case Model Value

N/A

PTON DCF Fair Value Calculator

Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for PTON (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.

FCF Growth Rate2%/yr

Historical FCF CAGR: N/A

Discount Rate (WACC)11.5%

Terminal Growth2.5%

Projection Years10yr

Base inputs: FCF $119.0M · 0.42B shares · net debt $1.2B

Estimated Fair Value

$0.19

-96.1% vs $4.87

Current price$4.87

Third-party model estimate (FMP)$15.62

Sensitivity — fair value by discount rate × terminal growth

How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 2.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $4.87; red = below. Your current case is outlined.

WACC ↓ / Terminal →	1.50%	2.00%	2.50%	3.00%	3.50%
9.5%	$0.70	$0.88	$1.10	$1.34	$1.62
10.5%	$0.29	$0.43	$0.59	$0.76	$0.97
11.5%	N/A	$0.07	$0.19	$0.33	$0.48
12.5%	N/A	N/A	N/A	N/A	$0.10
13.5%	N/A	N/A	N/A	N/A	N/A