The Discounted Cash Flow (DCF) valuation of Peloton Interactive Inc (PTON) is 8.53 USD. With the latest stock price at 4.99 USD, the upside of Peloton Interactive Inc based on DCF is 71.0%.
Based on the latest price of 4.99 USD and our DCF valuation, Peloton Interactive Inc (PTON) is a buy. buying Peloton stocks now will result in a potential gain of 71.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.1% | 9.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 6.28 - 13.49 | 8.53 |
| Upside | 25.9% - 170.3% | 71.0% |