Peloton Interactive (HAM:2ON) Beneish M-Score: -3.34 (As of Jun. 26, 2026)


HAM:2ON Peloton Interactive Inc HAM:2ON
56 GF Score
Price €5.04
GF Value €3.68
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is Peloton Interactive Beneish M-Score?

Peloton Interactive HAM:2ON -0.79% 56 Beneish M-Score is -3.34 as of Jun. 26, 2026. GuruFocus rates HAM:2ON with a GF Score™ of 56/100 and a GF Value™ of €3.68 (Significantly Overvalued). The stock has 3 warning signs investors should review. Among 824 Travel & Leisure companies, Peloton Interactive ranks better than 89.93% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -3.34 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Peloton Interactive's Beneish M-Score or its related term are showing as below:

HAM:2ON' s Beneish M-Score Range Over the Past 10 Years
Min: -3.72   Med: -3.17   Max: 0.32
Current: -3.34

During the past 9 years, the highest Beneish M-Score of Peloton Interactive was 0.32. The lowest was -3.72. And the median was -3.17.


Peloton Interactive Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Peloton Interactive's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Peloton Interactive Beneish M-Score Chart

Peloton Interactive Annual Data
Trend Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -0.25 -2.44 -3.09 -3.47 -3.36

Peloton Interactive Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.51 -3.36 -3.71 -3.24 -3.34

HAM:2ON vs CALY, OSW, FUN: Beneish M-Score Comparison

For the Leisure subindustry, Peloton Interactive's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Peloton Interactive Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Peloton Interactive's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Peloton Interactive's Beneish M-Score falls into.


HAM:2ON
56GF Score
Peloton Interactive Inc HAM:2ON
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Peloton Interactive Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Peloton Interactive for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.8767+0.528 * 0.9528+0.404 * 0.9509+0.892 * 0.8957+0.115 * 1.0943
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8635+4.679 * -0.154308-0.327 * 0.9049
=-3.39

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was €68 Mil.
Revenue was 545.728 + 560.651 + 469.282 + 526.182 = €2,102 Mil.
Gross Profit was 283.114 + 282.93 + 241.712 + 284.463 = €1,092 Mil.
Total Current Assets was €1,244 Mil.
Total Assets was €1,745 Mil.
Property, Plant and Equipment(Net PPE) was €408 Mil.
Depreciation, Depletion and Amortization(DDA) was €57 Mil.
Selling, General, & Admin. Expense(SGA) was €703 Mil.
Total Current Liabilities was €500 Mil.
Long-Term Debt & Capital Lease Obligation was €1,431 Mil.
Net Income was 22.836 + -33.135 + 11.843 + 18.727 = €20 Mil.
Non Operating Income was -10.207 + -23.912 + -14.314 + -18.294 = €-67 Mil.
Cash Flow from Operations was 132.085 + 61.403 + 61.259 + 101.526 = €356 Mil.
Total Receivables was €87 Mil.
Revenue was 577.2 + 643.67 + 527.896 + 597.812 = €2,347 Mil.
Gross Profit was 294.242 + 304.072 + 273.724 + 289.848 = €1,162 Mil.
Total Current Assets was €1,240 Mil.
Total Assets was €1,910 Mil.
Property, Plant and Equipment(Net PPE) was €563 Mil.
Depreciation, Depletion and Amortization(DDA) was €88 Mil.
Selling, General, & Admin. Expense(SGA) was €908 Mil.
Total Current Liabilities was €751 Mil.
Long-Term Debt & Capital Lease Obligation was €1,585 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(67.989 / 2101.843) / (86.58 / 2346.578)
=0.032347 / 0.036896
=0.8767

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(1161.886 / 2346.578) / (1092.219 / 2101.843)
=0.495141 / 0.519648
=0.9528

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (1244.302 + 407.847) / 1745.051) / (1 - (1239.777 + 563.232) / 1909.94)
=0.053237 / 0.055987
=0.9509

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=2101.843 / 2346.578
=0.8957

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(87.697 / (87.697 + 563.232)) / (57.264 / (57.264 + 407.847))
=0.134726 / 0.123119
=1.0943

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(702.526 / 2101.843) / (908.328 / 2346.578)
=0.334243 / 0.387086
=0.8635

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((1430.969 + 499.883) / 1745.051) / ((1584.617 + 750.822) / 1909.94)
=1.106473 / 1.222781
=0.9049

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(20.271 - -66.727 - 356.273) / 1745.051
=-0.154308

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Peloton Interactive has a M-score of -3.39 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -3.34 mean?
Peloton Interactive (HAM:2ON) has a Beneish M-Score of -3.34 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Peloton Interactive and its competitors. According to the industry distribution chart, Peloton Interactive ranks #83 out of 824 companies in the Travel & Leisure industry, placing it in the top 10.1%.
Is Peloton Interactive's Beneish M-Score too high?
Peloton Interactive's current Beneish M-Score is -3.34. Based on the distribution chart, Peloton Interactive ranks #83 out of 824 companies in the Travel & Leisure industry, which is in the top quartile — a strong position relative to peers. Overall, Peloton Interactive has a GF Score™ of 56/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Peloton Interactive's Beneish M-Score compare to CALY and OSW?
According to the Travel & Leisure industry distribution chart, Peloton Interactive ranks #83 out of 824 companies for Beneish M-Score. This places Peloton Interactive in the top 10% of its industry — outperforming the majority of peers. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Peloton Interactive and its competitors. Peloton Interactive's current Beneish M-Score is -3.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Peloton Interactive stock overvalued right now?
Based on GuruFocus' analysis, Peloton Interactive (HAM:2ON) is currently considered Significantly Overvalued. The stock's GF Value™ is €3.68, compared to a current price of €5.04 — trading 37% above its estimated fair value. The current Beneish M-Score is -3.34. Peloton Interactive's overall GF Score™ is 56/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Peloton Interactive (HAM:2ON), the current Beneish M-Score is -3.34 as of Jun. 26, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Peloton Interactive (HAM:2ON) Overvalued in 2026?

Based on GuruFocus' analysis, Peloton Interactive stock appears to be overvalued. The current stock price of €5.04 is trading 37% above its estimated GF Value™ of €3.68. GuruFocus considers Peloton Interactive to be Significantly Overvalued.

Key valuation signals for HAM:2ON:

  • Beneish M-Score: -3.34
  • GF Value™: €3.68 vs. price of €5.04 (37% above fair value)
  • GF Score™: 56/100 with 3 warning signs

No single metric tells the full story. See the HAM:2ON stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Peloton Interactive Business Description

Address 441 Ninth Avenue, Sixth Floor, New York, NY, USA, 10001
Peloton Interactive Inc operates an interactive fitness platform. It operates its business in two reportable segments: Connected Fitness Products and Subscription. Connected Fitness Product derives revenue from the portfolio of Connected Fitness Products and related accessories, as well as Precor-branded fitness products, delivery and installation services, Peloton Bike portfolio rental products, extended warranty agreements, branded apparel, and commercial service contracts. Subscription revenue is derived from monthly Subscription fees. The company generates maximum revenue from the Subscription segment. Geographically, the company derives a majority of its revenue from North America and the rest from International markets.
56GF Score

Get the complete analysis for HAM:2ON

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€5.04
Price
€3.68
GF Value