|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.8010 USD | +4.77% |
|
+10.26% | -43.70% |
| 05-28 | Gopro Launches Mission 1 Series Cameras, Mounts, and Accessories Globally | CI |
| 05-26 | Gopro and Dive with Buddy Launch Gopro Escapes Booking Platform | CI |
Company Valuation: GoPro, Inc.
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 | 130.7 | - |
| Change | - | -51.72% | -32.06% | -68.03% | 33.51% | -41.96% | - |
| Enterprise Value (EV) 1 | 1,319 | 693.8 | 490.1 | 159.1 | 239.5 | 102.8 | 67.15 |
| Change | - | -47.38% | -29.36% | -67.54% | 50.52% | -57.08% | -34.67% |
| P/E | 4.54x | 27.7x | -9.91x | -0.39x | - | - | - |
| PBR | 2.58x | 1.27x | 0.96x | 1.12x | 2.92x | 1.34x | 1.25x |
| PEG | - | -0.3x | 0x | -0x | - | - | - |
| Capitalization / Revenue | 1.39x | 0.71x | 0.52x | 0.21x | 0.35x | 0.16x | 0.18x |
| EV / Revenue | 1.14x | 0.63x | 0.49x | 0.2x | 0.37x | 0.13x | 0.09x |
| EV / EBITDA | 7.86x | 7.32x | -17.9x | -2.22x | -8.4x | 2.9x | 1.81x |
| EV / EBIT | 8.47x | 8.11x | -14.4x | -1.98x | -5.88x | 7.19x | 4.56x |
| 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 | 0.7645 | 0.7645 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.13x | 2.9x | -.--% | 131M | |
| 23.3x | 6.71x | 13.07x | 2.07% | 18.22B | |
| 51.03x | 3.42x | 49.58x | 0.22% | 7.88B | |
| 40.16x | - | - | - | 7.04B | |
| -17.88x | 1.13x | 47.65x | 2.01% | 4.38B | |
| 76.27x | 12.69x | 64.68x | 0.45% | 2.92B | |
| 16.89x | 2.37x | 6.58x | 2.86% | 2.32B | |
| 29.46x | - | - | - | 1.87B | |
| Average | 31.32x | 4.41x | 30.74x | 1.27% | 5.59B | |
| Weighted average by Cap. | 30.21x | 5.49x | 29.06x | 1.57% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GPRO Stock
- Valuation GoPro, Inc.
Select your edition
All financial news and data tailored to specific country editions
