GoPro, Inc. (GPRO) DCF Valuation

GoPro, Inc. (GPRO) DCF Valuation

US | Technology | Consumer Electronics | NASDAQ
GoPro, Inc. (GPRO) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

GoPro, Inc. (GPRO) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore GoPro, Inc. (GPRO) financial future with our user-friendly DCF Calculator! Enter your assumptions for growth, margins, and costs to calculate GoPro, Inc. (GPRO) intrinsic value and shape your investment strategy.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 1,194.7 891.9 1,161.1 1,093.5 1,005.5 982.7 960.6 938.9 917.6 896.9
Revenue Growth, % 0 -25.34 30.18 -5.82 -8.05 -2.26 -2.26 -2.26 -2.26 -2.26
EBITDA 33.4 -16.1 128.2 54.8 -56.7 22.4 21.9 21.4 20.9 20.5
EBITDA, % 2.8 -1.8 11.05 5.01 -5.64 2.28 2.28 2.28 2.28 2.28
Depreciation 33.3 25.6 15.2 14.1 6.2 17.4 17.0 16.6 16.3 15.9
Depreciation, % 2.78 2.87 1.31 1.29 0.61266 1.77 1.77 1.77 1.77 1.77
EBIT .2 -41.7 113.0 40.7 -62.9 5.0 4.9 4.8 4.7 4.6
EBIT, % 0.01330933 -4.68 9.74 3.72 -6.26 0.50798 0.50798 0.50798 0.50798 0.50798
Total Cash 165.1 325.7 538.9 367.3 246.6 304.4 297.5 290.8 284.2 277.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 200.6 107.2 114.2 77.0 91.5
Account Receivables, % 16.79 12.02 9.84 7.04 9.1
Inventories 144.2 97.9 86.4 127.1 106.3 103.6 101.2 98.9 96.7 94.5
Inventories, % 12.07 10.98 7.44 11.63 10.57 10.54 10.54 10.54 10.54 10.54
Accounts Payable 160.7 111.4 171.5 91.6 102.6 116.6 113.9 111.4 108.8 106.4
Accounts Payable, % 13.45 12.49 14.77 8.38 10.21 11.86 11.86 11.86 11.86 11.86
Capital Expenditure -8.3 -4.9 -5.5 -3.4 -1.5 -4.3 -4.2 -4.1 -4.0 -3.9
Capital Expenditure, % -0.69878 -0.54724 -0.47757 -0.31521 -0.15117 -0.438 -0.438 -0.438 -0.438 -0.438
Tax Rate, % 21.48 21.48 21.48 21.48 21.48 21.48 21.48 21.48 21.48 21.48
EBITAT .1 -44.9 465.7 34.1 -49.4 4.4 4.3 4.2 4.1 4.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -159.1 66.2 540.0 -38.7 -27.4 17.9 19.2 18.8 18.4 18.0
WACC, % 8.2 8.64 8.64 8.33 8.23 8.41 8.41 8.41 8.41 8.41
PV UFCF
SUM PV UFCF 73.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 18
Terminal Value 286
Present Terminal Value 191
Enterprise Value 264
Net Debt -94
Equity Value 358
Diluted Shares Outstanding, MM 153
Equity Value Per Share 2.34

What You Will Receive

  • Pre-Filled Financial Model: GoPro’s actual data allows for an accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Customizable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.

Key Features

  • Customizable Performance Metrics: Adjust essential inputs such as sales growth, profit margins, and production costs.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value, and additional financial metrics.
  • High-Precision Results: Incorporates GoPro's actual financial data for accurate valuation results.
  • Streamlined Scenario Testing: Easily evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based GPRO DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically updates GoPro’s intrinsic value.
  4. Test Scenarios: Simulate various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for GoPro, Inc. (GPRO)?

  • User-Friendly Interface: Crafted for both novices and seasoned users.
  • Customizable Inputs: Adjust parameters to suit your specific analysis needs.
  • Real-Time Updates: Observe immediate changes to GoPro’s valuation as you modify inputs.
  • Preloaded Data: Comes with GoPro’s actual financial statistics for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.

Who Should Use GoPro, Inc. (GPRO)?

  • Adventure Seekers: Capture stunning moments with high-quality action cameras designed for extreme conditions.
  • Content Creators: Enhance your storytelling with versatile filming options and editing tools.
  • Social Media Influencers: Share eye-catching content that engages your audience and boosts your brand.
  • Sports Enthusiasts: Document your athletic achievements with durable cameras that can withstand any challenge.
  • Families: Preserve precious memories with easy-to-use cameras perfect for capturing everyday adventures.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for GoPro, Inc. (GPRO).
  • Real-World Data: GoPro's historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into GoPro's performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to GoPro, Inc. (GPRO).
  • Dashboard with Visual Outputs: Charts and tables designed to deliver clear, actionable results.

No products were found matching.