GOPRO, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.73 USD | +1.17% |
|
+1.76% | -50.14% |
| Apr. 05 | GoPro Sues China's Insta360 For Patent Infringement | MT |
| Mar. 26 | GoPro to Reduce Global Workforce by 4% | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 635.1 | 1,248 | 1,608 | 776.5 | 527.6 | 263.5 | - | - |
| Enterprise Value (EV) 1 | 618.7 | 1,141 | 1,319 | 693.8 | 490.1 | 176.1 | 213.1 | 198.7 |
| P/E ratio | -43.4 x | -18.4 x | 4.54 x | 27.7 x | -9.91 x | -5.58 x | -15.7 x | -43.3 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.53 x | 1.4 x | 1.39 x | 0.71 x | 0.52 x | 0.26 x | 0.26 x | 0.26 x |
| EV / Revenue | 0.52 x | 1.28 x | 1.14 x | 0.63 x | 0.49 x | 0.17 x | 0.21 x | 0.2 x |
| EV / EBITDA | 8.6 x | 26.4 x | 7.86 x | 7.32 x | -17.9 x | -9.72 x | 8.21 x | 5.9 x |
| EV / FCF | -18.9 x | 12.8 x | 5.9 x | 302 x | -14.3 x | -3.6 x | - | - |
| FCF Yield | -5.3% | 7.79% | 17% | 0.33% | -7.02% | -27.8% | - | - |
| Price to Book | 2.69 x | 5.71 x | 2.58 x | 1.27 x | 0.96 x | 0.5 x | 0.49 x | 0.49 x |
| Nbr of stocks (in thousands) | 146,332 | 150,749 | 155,996 | 155,927 | 152,040 | 152,299 | - | - |
| Reference price 2 | 4.340 | 8.280 | 10.31 | 4.980 | 3.470 | 1.730 | 1.730 | 1.730 |
| Announcement Date | 2/5/20 | 2/4/21 | 2/3/22 | 2/2/23 | 2/7/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,195 | 891.9 | 1,161 | 1,094 | 1,005 | 1,010 | 997.7 | 997.3 |
| EBITDA 1 | 71.96 | 43.2 | 167.8 | 94.75 | -27.32 | -18.1 | 25.97 | 33.69 |
| EBIT 1 | 44.87 | 24.31 | 155.7 | 85.55 | -34.08 | -26.88 | 10.95 | 17.51 |
| Operating Margin | 3.76% | 2.73% | 13.41% | 7.82% | -3.39% | -2.66% | 1.1% | 1.76% |
| Earnings before Tax (EBT) 1 | -19.07 | -61.96 | 90.1 | 34.45 | -67.73 | -55.31 | -20.69 | -5.959 |
| Net income 1 | -14.64 | -66.78 | 371.2 | 28.85 | -53.18 | -47.41 | -16.6 | -5.321 |
| Net margin | -1.23% | -7.49% | 31.97% | 2.64% | -5.29% | -4.7% | -1.66% | -0.53% |
| EPS 2 | -0.1000 | -0.4500 | 2.270 | 0.1800 | -0.3500 | -0.3100 | -0.1100 | -0.0400 |
| Free Cash Flow 1 | -32.79 | 88.9 | 223.6 | 2.3 | -34.38 | -48.9 | - | - |
| FCF margin | -2.74% | 9.97% | 19.26% | 0.21% | -3.42% | -4.84% | - | - |
| FCF Conversion (EBITDA) | - | 205.79% | 133.26% | 2.43% | - | - | - | - |
| FCF Conversion (Net income) | - | - | 60.24% | 7.97% | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 2/5/20 | 2/4/21 | 2/3/22 | 2/2/23 | 2/7/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 316.7 | 391.1 | 216.7 | 250.7 | 305.1 | 321 | 174.7 | 241 | 294.3 | 295.4 | 146.5 | 225.8 | 322.9 | 340.4 | 148.8 |
| EBITDA 1 | 60.44 | 71.57 | 20.65 | 16.89 | 35.2 | 22.01 | -27.53 | -10.29 | 7.232 | 3.267 | -38.92 | -16.49 | 21.19 | 25.42 | - |
| EBIT 1 | 58.8 | 69.23 | 18.12 | 14.99 | 33.36 | 19.08 | -29.76 | -12.09 | 5.745 | 2.033 | -44.32 | -19.58 | 23.03 | 14.79 | - |
| Operating Margin | 18.57% | 17.7% | 8.36% | 5.98% | 10.93% | 5.94% | -17.03% | -5.02% | 1.95% | 0.69% | -30.25% | -8.68% | 7.13% | 4.35% | - |
| Earnings before Tax (EBT) 1 | 41.53 | 52.23 | 5.634 | 2.629 | 23.53 | 2.66 | -38.12 | -21.21 | -2.995 | -5.406 | -49.99 | -29.14 | 8.989 | 14.84 | - |
| Net income 1 | 311.8 | 52.63 | 5.685 | 2.519 | 17.57 | 3.073 | -29.87 | -17.21 | -3.684 | -2.418 | -43.26 | -22.94 | 7.121 | 11.62 | - |
| Net margin | 98.45% | 13.45% | 2.62% | 1% | 5.76% | 0.96% | -17.1% | -7.14% | -1.25% | -0.82% | -29.53% | -10.16% | 2.21% | 3.41% | - |
| EPS 2 | 1.920 | 0.3200 | 0.0400 | 0.0200 | 0.1000 | 0.0200 | -0.1900 | -0.1100 | -0.0400 | -0.0200 | -0.2850 | -0.1500 | 0.0450 | 0.0700 | -0.2400 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/4/21 | 2/3/22 | 5/5/22 | 8/4/22 | 11/3/22 | 2/2/23 | 5/9/23 | 8/3/23 | 11/7/23 | 2/7/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 16.3 | 107 | 290 | 82.7 | 37.5 | 87.4 | 50.3 | 64.8 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -32.8 | 88.9 | 224 | 2.3 | -34.4 | -48.9 | - | - |
| ROE (net income / shareholders' equity) | 15.8% | 5.69% | 35.1% | 13.7% | -5.33% | -4.79% | 1.6% | 1.79% |
| ROA (Net income/ Total Assets) | 4.73% | 1.63% | 14.4% | 7.19% | - | - | - | - |
| Assets 1 | -309.7 | -4,087 | 2,581 | 401.4 | - | - | - | - |
| Book Value Per Share 2 | 1.610 | 1.450 | 3.990 | 3.920 | 3.620 | 3.490 | 3.530 | 3.540 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 8.35 | 4.88 | 5.55 | 3.45 | 1.52 | 8 | 8 | 8 |
| Capex / Sales | 0.7% | 0.55% | 0.48% | 0.32% | 0.15% | 0.79% | 0.8% | 0.8% |
| Announcement Date | 2/5/20 | 2/4/21 | 2/3/22 | 2/2/23 | 2/7/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
3
Last Close Price
1.73
USD
Average target price
2.2
USD
Spread / Average Target
+27.17%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -50.14% | 263M | |
| -23.87% | 8.94B | |
| +15.15% | 3.54B | |
| +0.95% | 1.47B | |
| -24.38% | 1.25B | |
| -34.88% | 1.23B | |
| +58.52% | 999M | |
| -27.37% | 987M | |
| +16.47% | 880M | |
| +19.55% | 833M |
- Stock Market
- Equities
- GPRO Stock
- Financials GoPro, Inc.
