Valuation GoPro, Inc. Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 2025-01-27			5-day change	1st Jan Change
5.000 ^CHF	-.--%		-.--%	-

06-29	GoPro, Inc.(NasdaqGS:GPRO) added to Russell Small Cap Comp Growth Benchmark	CI
06-29	GoPro, Inc.(NasdaqGS:GPRO) added to Russell 2500 Growth Benchmark	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,608	776.5	527.6	168.7	225.2	119.9	-
Change	-	-51.72%	-32.06%	-68.03%	33.51%	-46.78%	-
Enterprise Value (EV) ¹	1,319	693.8	490.1	159.1	239.5	91.92	56.29
Change	-	-47.38%	-29.36%	-67.54%	50.52%	-61.61%	-38.76%
P/E	4.54x	27.7x	-9.91x	-0.39x	-	-	-
PBR	2.58x	1.27x	0.96x	1.12x	2.92x	1.23x	1.15x
PEG	-	-0.3x	0x	-0x	-	-	-
Capitalization / Revenue	1.39x	0.71x	0.52x	0.21x	0.35x	0.15x	0.16x
EV / Revenue	1.14x	0.63x	0.49x	0.2x	0.37x	0.11x	0.08x
EV / EBITDA	7.86x	7.32x	-17.9x	-2.22x	-8.4x	2.59x	1.52x
EV / EBIT	8.47x	8.11x	-14.4x	-1.98x	-5.88x	6.43x	3.82x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	2.27	0.18	-0.35	-2.82	-	-	-
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	1,161	1,094	1,005	801.5	651.5	799.7	736.9
EBITDA ¹	167.8	94.75	-27.32	-71.64	-28.52	35.48	37.08
EBIT ¹	155.7	85.55	-34.08	-80.33	-40.7	14.3	14.74
Net income	371.2	28.85	-53.18	-432.3	-	-	-
Net Debt ¹	-289.8	-82.72	-37.48	-9.603	14.25	-27.93	-63.57
Reference price ²	10.3100	4.9800	3.4700	1.0900	1.4100	0.7010	0.7010
Nbr of stocks (in thousands)	155,996	155,927	152,040	154,761	159,728	170,983	-
Announcement Date	2/3/22	2/2/23	2/7/24	2/6/25	3/5/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LARGAN PRECISION CO., LTD.	20.61x	5.73x	11.12x	2.34%	16.06B
NEXTVISION STABILIZED SYSTEMS, LTD.	44.62x	-	-	-	7.82B
ARASHI VISION INC.	45.96x	3.36x	48.71x	0.22%	7.74B
NIKON CORPORATION	82.3x	1.1x	15.66x	0.92%	4.44B
OPT MACHINE VISION TECH CO., LTD.	71.34x	11.85x	60.42x	0.48%	2.73B
GENIUS ELECTRONIC OPTICAL CO.,LTD.	15.66x	2.16x	6.01x	3.09%	2.14B
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD.	27.04x	-	-	-	1.72B
Average	43.93x	4.84x	28.38x	1.41%	6.09B
Weighted average by Cap.	39.30x	4.83x	24.26x	1.55%