Intrinsic value of GoPro, Inc. (GPRO)

[per Chepakovich valuation model]

other valuations of GPRO

[per Chepakovich valuation model]  See other valuations of GPRO stock

Previous Close$10.25
Intrinsic Value
Upside potential
Previous Close
$10.25

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-25.3NaN
Revenue, $892NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m929NaN
Operating income, $m-37NaN
EBITDA, $m-18NaN
Interest expense (income), $mNaN
Earnings before tax, $m-62NaN
Tax expense, $m5NaN
Net income, $m-67NaN

BALANCE SHEET

Cash and short-term investments, $m328NaN
Total assets, $m771NaN
Adjusted assets (=assets-cash), $m444NaN
Average production assets, $m180NaN
Working capital, $m294NaN
Total debt, $m218NaN
Total liabilities, $m555NaN
Total equity, $m216NaN
Debt-to-equity ratio1.010NaN
Adjusted equity ratio-0.252NaN

CASH FLOW

Net income, $m-67NaN
Depreciation, amort., depletion, $m19NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m94NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-5NaN
Free cash flow, $m99NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m294
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN