As of 2024-12-12, the Intrinsic Value of GoPro Inc (GPRO) is
0.13 USD. This GoPro valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 1.25 USD, the upside of GoPro Inc is
-89.60%.
The range of the Intrinsic Value is 0.08 - 0.21 USD
GoPro Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.05) - (0.42) |
(0.60) |
-147.9% |
| DCF (Growth 10y) |
(0.12) - (0.18) |
(0.14) |
-111.2% |
| DCF (EBITDA 5y) |
(0.32) - (0.45) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
0.08 - 0.21 |
0.13 |
-89.6% |
| Fair Value |
-12.84 - -12.84 |
-12.84 |
-1,127.50% |
| P/E |
(56.05) - (60.62) |
(62.48) |
-5098.8% |
| EV/EBITDA |
(4.87) - (6.30) |
(5.41) |
-532.5% |
| EPV |
2.26 - 3.02 |
2.64 |
111.4% |
| DDM - Stable |
(17.40) - (44.49) |
(30.94) |
-2575.5% |
| DDM - Multi |
(0.43) - (0.85) |
(0.57) |
-145.5% |
GoPro Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
193.45 |
| Beta |
2.02 |
| Outstanding shares (mil) |
154.76 |
| Enterprise Value (mil) |
156.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.27% |
| Cost of Debt |
5.50% |
| WACC |
9.02% |