|
Valoración de DCF de GoPro, Inc. (GPRO)
US | Technology | Consumer Electronics | NASDAQ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
GoPro, Inc. (GPRO) Bundle
¡Explore el futuro financiero de GoPro, Inc. (GPRO) con nuestra calculadora DCF fácil de usar! Ingrese sus suposiciones para el crecimiento, los márgenes y los costos para calcular el valor intrínseco de GoPro, Inc. (GPRO) y dar forma a su estrategia de inversión.
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 | 107.7 | 105.3 | 102.9 | 100.6 | 98.3 |
| Account Receivables, % | 16.79 | 12.02 | 9.84 | 7.04 | 9.1 | 10.96 | 10.96 | 10.96 | 10.96 | 10.96 |
| 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
- Download the Template: Gain immediate access to the Excel-based GPRO DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates GoPro’s intrinsic value.
- Test Scenarios: Simulate various assumptions to assess potential valuation shifts.
- 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.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.