investorscraft@gmail.com

Intrinsic ValueGoPro, Inc. (GPRO.SW)

Previous CloseCHF5.48
Intrinsic Value
Upside potential
Previous Close
CHF5.48

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 competitive consumer electronics sector, specializing in high-performance action cameras and related accessories. The company generates revenue through hardware sales, including its flagship HERO and MAX cameras, as well as subscription services like GoPro and Quik, which offer cloud storage, editing tools, and device protection. GoPro has established itself as a leader in the action camera niche, catering to adventure enthusiasts, content creators, and casual users seeking durable, high-quality imaging solutions. Its direct-to-consumer sales via GoPro.com complement traditional retail and distributor channels, enhancing margin control and customer engagement. Despite facing stiff competition from smartphones and rival camera manufacturers, GoPro maintains brand loyalty through its rugged product design, innovative features, and ecosystem of mounts and mods. The company’s shift toward software and subscription services aims to diversify revenue streams and improve recurring income, though hardware remains its core driver. Market positioning relies on its heritage as a pioneer in action cameras, though growth depends on expanding its appeal beyond extreme sports into broader consumer and professional use cases.

Revenue Profitability And Efficiency

GoPro reported revenue of $801.5 million for the period, reflecting its reliance on hardware sales amid challenging market conditions. The company posted a net loss of $432.3 million, with diluted EPS at -$2.82, underscoring profitability struggles. Operating cash flow was negative at -$125.1 million, while capital expenditures were modest at -$4.0 million, indicating limited investment in growth initiatives. These metrics highlight ongoing efficiency challenges in converting sales to sustainable profits.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow signal weak capital efficiency, with subscription services not yet offsetting hardware declines. High beta (1.56) suggests earnings volatility tied to consumer demand cycles. GoPro’s ability to monetize its user base through software and services remains critical to improving returns, but current metrics reflect underutilized assets and subscale recurring revenue streams.

Balance Sheet And Financial Health

GoPro holds $102.8 million in cash against $122.2 million in total debt, indicating tight liquidity. The absence of dividends aligns with its focus on preserving capital. While the balance sheet shows no immediate solvency risks, limited cash reserves and persistent losses constrain financial flexibility, necessitating careful working capital management or external financing if losses persist.

Growth Trends And Dividend Policy

Revenue trends reflect pressure from market saturation and competition. The lack of dividends reinforces GoPro’s reinvestment priorities, though growth hinges on software adoption and new product launches. Subscriber growth for Quik and GoPro services could provide a stabilizing revenue base, but hardware innovation remains pivotal to reversing top-line stagnation.

Valuation And Market Expectations

With a market cap of $150.9 million, GoPro trades at a depressed valuation, reflecting skepticism about its turnaround prospects. Investors likely await evidence of subscription-driven margin expansion or successful product refreshes before assigning higher multiples. The stock’s high beta implies sensitivity to broader market sentiment and consumer spending trends.

Strategic Advantages And Outlook

GoPro’s brand equity and niche expertise in action cameras are key differentiators, but execution risks loom. The outlook depends on balancing hardware innovation with software monetization, while managing cost pressures. Success requires capturing broader content-creation demand and stabilizing margins, but macroeconomic headwinds and competitive threats pose significant challenges.

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