investorscraft@gmail.com

Intrinsic ValueGoPro, Inc. (0R1C.L)

Previous Close£1.16
Intrinsic Value
Upside potential
Previous Close
£1.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GoPro, Inc. operates in the consumer electronics sector, specializing in action cameras, wearable accessories, and subscription-based software services. The company’s core revenue model hinges on hardware sales, including its flagship HERO and MAX cameras, complemented by recurring income from its GoPro subscription service, which offers cloud storage, editing tools, and device protection. GoPro’s products cater to adventure enthusiasts, content creators, and casual users seeking durable, high-performance imaging solutions. The company maintains a strong brand presence in the action camera market, though it faces competition from smartphone advancements and rival hardware manufacturers. Its direct-to-consumer sales via GoPro.com and retail partnerships bolster its market reach. Despite challenges in sustaining hardware demand, GoPro’s shift toward software and services aims to diversify revenue streams and enhance customer retention. The company’s niche focus on rugged, mountable cameras differentiates it from broader consumer electronics players, but its growth depends on innovation and subscription adoption.

Revenue Profitability And Efficiency

GoPro reported revenue of $801.5 million for the period, reflecting its reliance on hardware sales amid a net loss of $432.3 million. The negative operating cash flow of $125.1 million and modest capital expenditures of $4.0 million suggest ongoing profitability challenges. The company’s ability to monetize its subscription service and control costs will be critical to improving margins and cash flow sustainability.

Earnings Power And Capital Efficiency

With a diluted EPS of -$2.82, GoPro’s earnings power remains under pressure. The company’s capital efficiency is constrained by its net loss and negative cash flow, though its $102.8 million cash position provides some liquidity. The lack of profitability underscores the need for operational improvements or a strategic pivot to higher-margin services.

Balance Sheet And Financial Health

GoPro’s balance sheet shows $102.8 million in cash against $122.2 million in total debt, indicating a tight liquidity position. The net loss and negative cash flow raise concerns about financial health, though the absence of dividends preserves capital. The company’s ability to manage debt and stabilize cash flow will be pivotal in navigating its current challenges.

Growth Trends And Dividend Policy

GoPro’s growth is hampered by declining hardware demand and competition. The company does not pay dividends, reinvesting resources into product development and its subscription ecosystem. Future growth hinges on software adoption and potential market expansion, but near-term trends remain uncertain given its recent financial performance.

Valuation And Market Expectations

With a market cap of $91.5 million and a beta of 1.39, GoPro is viewed as a high-risk investment. The market appears skeptical of its turnaround potential, pricing in volatility and execution risks. Valuation metrics are skewed by negative earnings, leaving sentiment tied to subscription growth and cost management.

Strategic Advantages And Outlook

GoPro’s brand equity and niche product lineup offer strategic advantages, but its outlook is cautious. Success depends on scaling its subscription service, optimizing hardware margins, and differentiating from smartphone alternatives. The company’s ability to adapt to evolving consumer preferences will determine its long-term viability in a competitive market.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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