NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Start Free »

PTON | NASDAQ

$5.46 $0.22 | 4.20%

TREND SIGNAL: Signal available — unlock to view

|2026-10-20

Next Earnings: Nov 05, 2026

Add to favoritesFavorite

Company Overview:

Market Cap: $2.38B

Trailing PE: 41.9x

FWD PE *: 16.8x

Payout Ratio (TTM): —

52-Week Range: $3.65 - $7.97

* Forward PE is based on street estimates.

7.1 Year PTON Performance Metrics:

Total Return (with DRIP): -78.8% (-19.63% CAGR)

Total Return (no DRIP): -78.8% (-19.63% CAGR)

Share Price: -78.8% (-19.63% CAGR)

Yield on Cost (with DRIP): —

Total Invested: $10,000

Total Value (with DRIP): $2,120

Total Return $ (with DRIP): -$7,880

PTON Total Return

1M 3M 6M YTD 1Y 3Y 5Y 10Y

PTON Price Chart

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

Unlock All Reports & Research Dividend Stocks like a BOSS!

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

PTON Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

PTON - Revenue

PTON Revenue CAGR:1Y: 0.13%2Y: -2.83%5Y: -8.29%10Y: 0.00%

PTON - Earnings Per Share (EPS)

PTON EPS CAGR:1Y: 144.36%2Y: 0.00%5Y: 0.00%10Y: 0.00%

PTON - Net Income

🔓 See the full chart40% off right now · 7-day free trial

PTON Net Income CAGR:1Y: 185.19%2Y: 0.00%5Y: 0.00%10Y: 0.00%

PTON - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

PTON EBITDA CAGR:1Y: 24.67%2Y: 92.37%5Y: 0.00%10Y: 0.00%

PTON - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

PTON Free Cash Flow CAGR:1Y: -6.05%2Y: 101.53%5Y: 0.00%10Y: 0.00%

PTON - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

PTON Free Cash Flow / Share CAGR:1Y: -13.26%2Y: 86.59%5Y: 0.00%10Y: 0.00%

PTON - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

PTON Operating Income CAGR:1Y: 173.99%2Y: 0.00%5Y: 0.00%10Y: 0.00%

PTON - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

PTON Gross Profit CAGR:1Y: 4.94%2Y: 7.38%5Y: 0.00%10Y: 0.00%

PTON - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

PTON Shares Outstanding CAGR:1Y: 29.52%2Y: 18.12%5Y: 12.01%10Y: 0.00%

PTON - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

PTON Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

PTON - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

PTON Stock-Based Comp CAGR:1Y: -19.48%2Y: -35.42%5Y: -12.78%10Y: 0.00%

PTON - Expenses

🔓 See the full chart40% off right now · 7-day free trial

PTON Expenses CAGR:1Y: -51.06%2Y: -41.41%5Y: -50.74%10Y: 0.00%

PTON - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

PTON - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

PTON - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

PTON - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

PTON - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

PTON - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

PTON - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

PTON Revenue CAGR:1Y: 0.13%2Y: -2.83%5Y: -8.29%10Y: 0.00%

PTON - Revenue by Region

🔓 See the full chart40% off right now · 7-day free trial

PTON Revenue CAGR:1Y: 0.13%2Y: -2.83%5Y: -8.29%10Y: 0.00%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

PTON - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

PTON Actual Revenue CAGR:1Y: 0.13%2Y: -2.83%5Y: -8.29%10Y: 0.00%

PTON - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

PTON Actual EPS CAGR:1Y: 144.36%2Y: 0.00%5Y: 0.00%10Y: 0.00%

PTON - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

PTON Actual Net Income CAGR:1Y: 185.19%2Y: 0.00%5Y: 0.00%10Y: 0.00%

PTON - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

PTON Actual EBITDA CAGR:1Y: 24.67%2Y: 92.37%5Y: 0.00%10Y: 0.00%

Ratios, Profit Margins & Return on Capital:

PTON - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

PTON Net Profit Margin CAGR:1Y: 184.83%2Y: 0.00%5Y: 0.00%10Y: 0.00%

PTON - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

PTON Gross Profit Margin CAGR:1Y: 4.81%2Y: 10.50%5Y: 15.91%10Y: 0.00%

PTON - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

PTON Price to Earnings CAGR:1Y: -67.34%2Y: 0.00%5Y: 0.00%10Y: 0.00%

PTON - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

PTON Price To Sales Ratio CAGR:1Y: -7.89%2Y: 49.89%5Y: -35.89%10Y: 0.00%

PTON - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

PTON Return on Capital Employed CAGR:1Y: 136.49%2Y: 0.00%5Y: 0.00%10Y: 0.00%

PTON - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

PTON Return on Invested Capital CAGR:1Y: 187.43%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Projected Future Returns & Dividends for PTON

Based on past 7.1-year performance, here are PTON growth metrics:

Share price CAGR of -19.63%
Dividend CAGR of +0%

Using PTON CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	PTON (DRIP)	PTON - No DRIP
Current Price	$5.46	$5.46
Start Shares	1,831.50	1,831.50
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	1,831.50	1,831.50
Dividends Payment	$0.00	$0.00
Annual Dividends	$0	$0
Yield on cost	0.00%	0.00%
Share Price	$0.61	$5.46
Total Dividends	$0	$0
Final Value	$1,125	$10,000

Estimated Future Value + Dividends - PTON

NOTE: Above numbers are our estimate based on PTON's Dividend and Price CAGR over past 7.1 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Company Info

Peloton Interactive, Inc. (PTON) had its IPO on 2019-09-26, and is traded on NASDAQ stock exchange.

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.

PTON website: https://www.onepeloton.com

Get Full Access to All Reports with DRIPCalc PRO

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

DCF Model — PTON

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $5.46

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →