|
Delayed
Swiss Exchange
16:35:46 25/04/2022 BST
|
5-day change | 1st Jan Change | ||
| 5.720 USD | +2.69% |
|
-.--% | - |
| 09-02 | PRESS DIGEST-Financial Times - September 2 | RE |
| 09-01 | Starman Optical, Inc. entered into a definitive merger agreement to acquire 90% stake in GoPro, Inc. for approximately $190 million. | CI |
Company Valuation: GoPro, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,608 | 776.5 | 527.6 | 168.7 | 225.2 | 313.7 | - | - |
| Change | - | -51.72% | -32.06% | -68.03% | 33.51% | 39.27% | - | - |
| Enterprise Value (EV) 1 | 1,319 | 693.8 | 490.1 | 159.1 | 239.5 | 378 | 336.9 | 172.8 |
| Change | - | -47.38% | -29.36% | -67.54% | 50.52% | 57.85% | -10.86% | -48.72% |
| P/E | 4.54x | 27.7x | -9.91x | -0.39x | - | - | - | - |
| PBR | 2.58x | 1.27x | 0.96x | 1.12x | 2.92x | -4.86x | -5x | -8.1x |
| PEG | - | -0.3x | 0x | -0x | - | - | - | - |
| Capitalization / Revenue | 1.39x | 0.71x | 0.52x | 0.21x | 0.35x | 0.58x | 0.43x | 0.39x |
| EV / Revenue | 1.14x | 0.63x | 0.49x | 0.2x | 0.37x | 0.7x | 0.46x | 0.22x |
| EV / EBITDA | 7.86x | 7.32x | -17.9x | -2.22x | -8.4x | -3.93x | 14.5x | 3.4x |
| EV / EBIT | 8.47x | 8.11x | -14.4x | -1.98x | -5.88x | -3.8x | -521x | 6.76x |
| 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 | 543.1 | 735.8 | 802.6 |
| EBITDA 1 | 167.8 | 94.75 | -27.32 | -71.64 | -28.52 | -96.16 | 23.32 | 50.83 |
| EBIT 1 | 155.7 | 85.55 | -34.08 | -80.33 | -40.7 | -99.44 | -0.6463 | 25.55 |
| Net income | 371.2 | 28.85 | -53.18 | -432.3 | - | - | - | - |
| Net Debt 1 | -289.8 | -82.72 | -37.48 | -9.603 | 14.25 | 64.34 | 23.27 | -140.9 |
| Reference price 2 | 10.310 | 4.980 | 3.470 | 1.090 | 1.410 | 1.700 | 1.700 | 1.700 |
| Nbr of stocks (in thousands) | 155,996 | 155,927 | 152,040 | 154,761 | 159,728 | 184,504 | - | - |
| Announcement Date | 03/02/22 | 02/02/23 | 07/02/24 | 06/02/25 | 05/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.66x | 12.57x | 24.29x | 1.24% | 30.59B | |
| 34.03x | - | - | - | 6.56B | |
| 70.69x | 2.73x | 63.95x | 0.15% | 6.5B | |
| 60.11x | 1x | 13.55x | 1.06% | 3.97B | |
| 28.02x | 4.07x | 11.38x | 1.69% | 3.76B | |
| 71.55x | 10.51x | 58.56x | 0.46% | 2.6B | |
| 16.23x | - | - | 3.69% | 1.43B | |
| 21.99x | - | - | - | 1.41B | |
| Average | 42.78x | 6.18x | 34.35x | 1.38% | 7.1B | |
| Weighted average by Cap. | 43.65x | 9.46x | 29.68x | 1.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GPRO Stock
- GPRO Stock
- Valuation GoPro, Inc.
Select your edition
All financial news and data tailored to specific country editions
