GoPro, Inc.

GoPro, Inc.

GPROยทNASDAQ

$1.04

-3.7%
TechnologyConsumer Electronics

GoPro, Inc. develops and sells cameras, mountable and wearable accessories, and subscription services and software in the United States and internationally. The company offers cloud connected HERO10 Black, HERO9 Black, and HERO8 Black waterproof cameras; MAX, a 360-degree waterproof camera; GoPro, a subscription service that includes full access to the Quik app, cloud storage supporting source video and photo quality, camera replacement, and damage protection; Quik subscription provides access to editing tools, which allows users to edit photos, videos, and create cinematic stories; and Quik app, a mobile app that enable users to get their favorite photos and videos with footage from any phone or camera. It also offers mounts and accessories comprising equipment-based mounts consisting of helmet, handlebar, roll bar, and tripod mounts that enable consumers to wear the mount on their bodies, such as wrist housings, magnetic swivel clips, chest harnesses, and head straps; media, display, and light mods; spare batteries, dive filters, and charging accessories and cables; and lifestyle gears. In addition, the company provides mobile and web applications that provides media workflow for archiving, editing, multi-clip story creation, and sharing content on the fly. GoPro, Inc. markets and sells its products through retailers and distributors, as well as through its GoPro.com website. The company was formerly known as Woodman Labs, Inc. and changed its name to GoPro, Inc. in February 2014. GoPro, Inc. was founded in 2002 and is headquartered in San Mateo, California.

At a Glance

Live Snapshot
Market Cap$178.68M
EPS-0.5900
P/E Ratio-1.77
Earnings Date08/10/2026
GoPro, Inc.

GoPro, Inc. Fair Value Envelope

GPRO ยท NASDAQ

Our analysis suggests that GPRO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.045, this represents a potential HIDDEN relative to our calculated worth for GoPro, Inc..

Intrinsic Value
Current Price: $1.045

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$9.4B
+ Cash & Equivalents$49.7M
Firm Value-$9.3B
- Debt$83.3M
Equity Value-$9.4B
/ Shares Outstanding158,300,000B
DCF Value-$59
OVERVALUED BY 5785%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$37.5M
-$68.0M
-$123.4M
-$223.8M
-$406.0M
-$736.4M
-$1.3B
-$2.4B
-$4.4B
-$8.0B
Maintenance CapEx
-$1.2M
-$2.2M
-$4.0M
-$7.3M
-$13.2M
-$24.0M
-$43.5M
-$78.8M
-$143.0M
-$259.4M
Owner Earnings
-$38.7M
-$70.2M
-$127.4M
-$231.1M
-$419.2M
-$760.3M
-$1.4B
-$2.5B
-$4.5B
-$8.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$35.8M
-$60.2M
-$101.1M
-$169.8M
-$285.3M
-$479.1M
-$804.8M
-$1.4B
-$2.3B
-$3.8B
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.