GPRO
GoPro Inc
Price:  
1.54 
USD
Volume:  
1,755,994.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GoPro Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of GoPro Inc (GPRO) is 0.06 USD. This GoPro valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 1.54 USD, the upside of GoPro Inc is %.

The range of the Intrinsic Value is (0.01) - 0.15 USD

1.54 USD
Stock Price
0.06 USD
Intrinsic Value
Intrinsic Value Details

GoPro Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1.27) - (0.56) (0.77) -150.1%
DCF (Growth 10y) (0.13) - (0.08) (0.12) -107.9%
DCF (EBITDA 5y) (0.39) - (0.58) (1,234.50) -123450.0%
DCF (EBITDA 10y) (0.01) - 0.15 0.06 -96.2%
Fair Value -11.90 - -11.90 -11.90 -872.58%
P/E (34.74) - (40.17) (38.37) -2591.6%
EV/EBITDA (3.06) - (4.33) (3.44) -323.2%
EPV 2.35 - 3.39 2.87 86.3%
DDM - Stable (14.80) - (40.20) (27.50) -1885.7%
DDM - Multi (0.46) - (1.01) (0.64) -141.4%

GoPro Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 234.54
Beta 1.94
Outstanding shares (mil) 152.30
Enterprise Value (mil) 193.63
Market risk premium 4.60%
Cost of Equity 10.29%
Cost of Debt 5.50%
WACC 8.61%