investorscraft@gmail.com

Intrinsic ValueGoPro, Inc. (5G5.DE)

Previous Close0.77
Intrinsic Value
Upside potential
Previous Close
0.77

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 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 and related accessories. The company's core revenue model revolves around hardware sales, including its flagship HERO camera line, drones like Karma, and stabilization solutions such as Karma Grip. GoPro also monetizes through subscription services like GoPro Plus, which offers cloud storage and editing tools, and mobile applications like Quik and Capture for content management. The company targets adventure enthusiasts, content creators, and casual users seeking durable, high-performance imaging solutions. Despite strong brand recognition, GoPro faces intense competition from smartphone advancements and rival action camera manufacturers. Its market position hinges on innovation, ecosystem integration, and niche appeal in extreme sports and outdoor activities. The shift toward software and services aims to diversify revenue streams beyond hardware reliance, though execution risks remain amid evolving consumer preferences.

Revenue Profitability And Efficiency

In FY 2023, GoPro reported revenue of €1.01 billion but recorded a net loss of €53.2 million, reflecting margin pressures and operational challenges. Diluted EPS stood at -€0.35, underscoring profitability struggles. Operating cash flow was negative at €32.9 million, exacerbated by modest capital expenditures of €1.5 million, signaling constrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The company's negative earnings power highlights inefficiencies in converting sales to profits, with diluted EPS remaining in negative territory. Capital efficiency is further strained by weak operating cash flow, limiting flexibility for R&D or market expansion despite a cash reserve of €222.7 million.

Balance Sheet And Financial Health

GoPro maintains a moderate financial position with €222.7 million in cash against €128.7 million of total debt, suggesting adequate liquidity. However, the absence of dividends and persistent losses raise concerns about long-term sustainability without improved profitability or strategic pivots.

Growth Trends And Dividend Policy

Growth trends remain muted, with no dividend payouts as the company prioritizes stabilizing its core business. The focus on software and subscriptions may offer incremental growth, but hardware reliance and competitive pressures temper near-term optimism.

Valuation And Market Expectations

With a market cap of €121.6 million and a beta of 1.56, GoPro trades with high volatility, reflecting investor skepticism about its turnaround prospects. The valuation discounts weak earnings and uncertain demand recovery in its niche market.

Strategic Advantages And Outlook

GoPro's brand equity and loyal user base provide a foundation, but success hinges on diversifying revenue beyond hardware. The outlook remains cautious, with execution risks in software monetization and competition from multifunctional devices weighing on recovery potential.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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