|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.920 USD | -4.58% |
|
-10.43% | -95.13% |
| 07-07 | Interactive Strength to Acquire STEPR | MT |
| 07-07 | Interactive Strength Inc. entered into definitive agreement to acquire STEPR, Inc for $22.7 million. | CI |
Company Valuation: Interactive Strength Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Market Cap 1 | 12.04 | 3.926 | 2.38 | 1.019 | - |
| Change | - | -67.39% | -39.37% | -57.2% | - |
| Enterprise Value (EV) 1 | 22.08 | 3.926 | 22.14 | 19.06 | 10.06 |
| Change | - | -82.22% | 463.82% | -13.9% | -47.22% |
| P/E | -0.21x | -0.02x | -0.05x | -0.02x | -0.03x |
| PBR | -2.2x | - | - | - | - |
| PEG | 0x | 0x | 0x | 0x | 0x |
| Capitalization / Revenue | 12.5x | - | 0.21x | 0.04x | 0.04x |
| EV / Revenue | 22.9x | - | 1.92x | 0.73x | 0.35x |
| EV / EBITDA | -1.3x | - | -2.31x | -3.32x | -4.02x |
| EV / EBIT | -0.41x | - | -1.11x | -2.29x | -2.17x |
| EV / FCF | -1.31x | - | -1.94x | -3.81x | -2.01x |
| FCF Yield | -76.3% | - | -51.5% | -26.2% | -49.7% |
| Dividend per Share 2 | - | - | - | - | - |
| Rate of return | - | - | - | - | - |
| EPS 2 | -11,620,003 | -114,296 | -1,202 | -130.9 | -105.4 |
| Distribution rate | - | - | - | - | - |
| Net sales 1 | 0.962 | - | 11.53 | 26.14 | 28.75 |
| EBITDA 1 | -17 | - | -9.6 | -5.743 | -2.5 |
| EBIT 1 | -54.48 | - | -19.86 | -8.313 | -4.628 |
| Net income 1 | -51.37 | -34.93 | -23.97 | -19.66 | -15.97 |
| Net Debt 1 | 10.04 | - | 19.76 | 18.04 | 9.041 |
| Reference price 2 | 2,408,288.995 | 1,995.001 | 59.990 | 3.060 | 3.060 |
| Nbr of stocks (in thousands) | 0.01 | 1.97 | 39.7 | 333 | - |
| Announcement Date | 1/4/24 | 31/3/25 | 31/3/26 | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -0.02x | 0.73x | -3.32x | - | 1.02M | |
| 28.9x | 3.33x | 11.85x | -.--% | 9.74B | |
| 18.78x | 4.48x | 10.88x | -.--% | 4.29B | |
| 30.35x | 2.75x | 20.73x | 0.74% | 2.76B | |
| 13.9x | 2.66x | 5.47x | 3.39% | 2.39B | |
| 27.26x | 3.05x | 6.67x | -.--% | 2.36B | |
| 13.38x | 3.48x | 7.58x | 4.68% | 976M | |
| 14.46x | 2.36x | 6.08x | 4.72% | 822M | |
| 17.27x | 1.93x | 8.25x | 3.17% | 533M | |
| Average | 18.25x | 2.75x | 8.24x | 2.09% | 2.65B | |
| Weighted average by Cap. | 24.20x | 3.31x | 11.10x | 0.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- TRNR Stock
- Valuation Interactive Strength Inc.
Select your edition
All financial news and data tailored to specific country editions
