Valuation GoPro, Inc. Swiss Exchange

Stocks

Delayed Swiss Exchange Other stock markets 11:35:46 2022-04-25 EDT			5-day change	1st Jan Change
5.720 ^USD	+2.69%		-.--%	-

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

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	135.1	-
Change	-	-51.72%	-32.06%	-68.03%	33.51%	-40.03%	-
Enterprise Value (EV) ¹	1,319	693.8	490.1	159.1	239.5	107.1	71.49
Change	-	-47.38%	-29.36%	-67.54%	50.52%	-55.26%	-33.26%
P/E	4.54x	27.7x	-9.91x	-0.39x	-	-	-
PBR	2.58x	1.27x	0.96x	1.12x	2.92x	1.39x	1.29x
PEG	-	-0.3x	0x	-0x	-	-	-
Capitalization / Revenue	1.39x	0.71x	0.52x	0.21x	0.35x	0.17x	0.18x
EV / Revenue	1.14x	0.63x	0.49x	0.2x	0.37x	0.13x	0.1x
EV / EBITDA	7.86x	7.32x	-17.9x	-2.22x	-8.4x	3.02x	1.93x
EV / EBIT	8.47x	8.11x	-14.4x	-1.98x	-5.88x	7.49x	4.85x
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	0.7899	0.7899
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LARGAN PRECISION CO., LTD.	27.64x	8.34x	16.24x	1.75%	21.77B
ARASHI VISION INC.	56.34x	3.78x	54.8x	0.2%	8.73B
NEXTVISION STABILIZED SYSTEMS, LTD.	47.78x	-	-	-	8.37B
NIKON CORPORATION	-17.89x	1.13x	47.67x	2.01%	4.4B
OPT MACHINE VISION TECH CO., LTD.	74.3x	12.36x	62.98x	0.46%	2.86B
GENIUS ELECTRONIC OPTICAL CO.,LTD.	19.36x	2.78x	7.72x	2.5%	2.68B
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD.	33.98x	-	-	-	2.16B
Average	34.50x	5.68x	37.88x	1.38%	7.28B
Weighted average by Cap.	34.38x	6.49x	30.72x	1.4%