image
GoPro, Inc. GPRO
Technology - Consumer Electronics - NASDAQ - US
Watchlist
$ 0.8825
12.6 %
$ 141 M
Market Cap
-1.0
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one GPRO stock under the worst case scenario is HIDDEN Compared to the current market price of 0.882 USD, GoPro, Inc. is HIDDEN

GPRO Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one GPRO stock under the base case scenario is HIDDEN Compared to the current market price of 0.882 USD, GoPro, Inc. is HIDDEN

GPRO Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one GPRO stock under the best case scenario is HIDDEN Compared to the current market price of 0.882 USD, GoPro, Inc. is HIDDEN

GPRO Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart GPRO

image
1M -3%
6M -19%
1Y -80%
3Y -583%
5Y -472%
All
$1.1$1.1$1.0$1.0$0.9$0.9$0.8$0.8$0.7$0.7$0.6$0.6$0.5$0.5$0.4$0.4Feb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 Jul
FINANCIALS
801 M REVENUE
-20.29%
Growth Rates
1Year -20.29%
3Years -11.62%
5Years -7.67%
7Years -5.37%
10Years -5.39%
-135 M OPERATING INCOME
-78.94%
Growth Rates
1Year -78.94%
3Years -29.92%
5Years -285.40%
7Years 2.69%
10Years -5.59%
-432 M NET INCOME
-712.87%
Growth Rates
1Year -712.87%
3Years -29.36%
5Years -96.81%
7Years -13.08%
10Years -15.90%
-125 M OPERATING CASH FLOW
-280.80%
Growth Rates
1Year -280.80%
3Years -15.63%
5Years -38.63%
7Years -19.08%
10Years -8.64%
7.65 M INVESTING CASH FLOW
-93.72%
Growth Rates
1Year -93.72%
3Years 27.10%
5Years -19.59%
7Years 11.76%
10Years 7.48%
-929 K FINANCING CASH FLOW
98.97%
Growth Rates
1Year 98.97%
3Years 54.54%
5Years 2.31%
7Years -0.15%
10Years -0.04%
134 M REVENUE
-33.14%
Growth Rates
1Year -20.29%
3Years -11.62%
5Years -7.67%
7Years -5.37%
10Years -5.39%
-45.2 M OPERATING INCOME
-15.62%
Growth Rates
1Year -78.94%
3Years -29.92%
5Years -285.40%
7Years 2.69%
10Years -5.59%
-46.7 M NET INCOME
-25.59%
Growth Rates
1Year -712.87%
3Years -29.36%
5Years -96.81%
7Years -13.08%
10Years -15.90%
-57.2 M OPERATING CASH FLOW
-127.84%
Growth Rates
1Year -280.80%
3Years -15.63%
5Years -38.63%
7Years -19.08%
10Years -8.64%
-1.3 M INVESTING CASH FLOW
-213.70%
Growth Rates
1Year -93.72%
3Years 27.10%
5Years -19.59%
7Years 11.76%
10Years 7.48%
24.9 M FINANCING CASH FLOW
10820.26%
Growth Rates
1Year 98.97%
3Years 54.54%
5Years 2.31%
7Years -0.15%
10Years -0.04%
Balance Sheet GoPro, Inc.
image
Current Assets 339 M
Cash & Short-Term Investments 103 M
Receivables 85.9 M
Other Current Assets 150 M
Non-Current Assets 204 M
Long-Term Investments 0
PP&E 23.1 M
Other Non-Current Assets 181 M
18.91 %15.81 %27.68 %4.25 %33.35 %Total Assets$543.7m
Current Liabilities 356 M
Accounts Payable 85.9 M
Short-Term Debt 104 M
Other Current Liabilities 166 M
Non-Current Liabilities 35.7 M
Long-Term Debt 0
Other Non-Current Liabilities 35.7 M
21.92 %26.57 %42.40 %9.11 %Total Liabilities$392.0m
EFFICIENCY
Earnings Waterfall GoPro, Inc.
image
Revenue 801 M
Cost Of Revenue 530 M
Gross Profit 271 M
Operating Expenses 406 M
Operating Income -135 M
Other Expenses 297 M
Net Income -432 M
1b1b800m800m600m600m400m400m200m200m00(200m)(200m)(400m)(400m)(600m)(600m)801m(530m)271m(406m)(135m)(297m)(432m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
33.85% GROSS MARGIN
33.85%
Averages
1Year 33.85%
3Years 34.41%
5Years 35.92%
7Years 35.09%
10Years 35.87%
-16.85% OPERATING MARGIN
-16.85%
Averages
1Year -16.85%
3Years -6.93%
5Years -3.03%
7Years -3.33%
10Years -6.53%
-53.94% NET MARGIN
-53.94%
Averages
1Year -53.94%
3Years -18.86%
5Years -6.42%
7Years -6.12%
10Years -9.14%
-285.00% ROE
-285.00%
Averages
1Year -285.00%
3Years -96.62%
5Years -52.10%
7Years -45.45%
10Years -46.85%
-79.52% ROA
-79.52%
Averages
1Year -79.52%
3Years -27.44%
5Years -12.31%
7Years -11.28%
10Years -14.26%
-150.44% ROIC
-150.44%
Averages
1Year -150.44%
3Years -51.60%
5Years -22.41%
7Years -19.41%
10Years -25.12%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis GoPro, Inc.
image
250m250m200m200m150m150m100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -432 M
Depreciation & Amortization 6.49 M
Capital Expenditures -4.04 M
Stock-Based Compensation 29.1 M
Change in Working Capital -30 M
Others 4.79 M
Free Cash Flow -129 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets GoPro, Inc.
image
GPRO has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership GoPro, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
5.41 K USD 1
6-9 MONTHS
359 K USD 1
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
ITC Determines Infringement of GoPro's Iconic HERO Camera Design SAN MATEO, Calif. , July 11, 2025 /PRNewswire/ -- Today GoPro, Inc. (NASDAQ: GPRO) announced a United States Administrative Law Judge (ALJ) of the International Trade Commission (ITC) in Washington, D.C. prnewswire.com - 1 week ago
3 Audio Video Stocks to Consider Amid Industry Headwinds Amid cautious discretionary spending, investments in cutting-edge and innovative solutions are likely to aid Zacks Audio Video Production industry participants like SONO, GPRO and LVO. zacks.com - 2 weeks ago
Why Fast-paced Mover GoPro (GPRO) Is a Great Choice for Value Investors GoPro (GPRO) could be a great choice for investors looking to buy stocks that have gained strong momentum recently but are still trading at reasonable prices. It is one of the several stocks that made it through our 'Fast-Paced Momentum at a Bargain' screen. zacks.com - 2 weeks ago
GoPro Adds MotionFrame & POV 360 Editing Tools to Quik App GPRO expands its Quik app with MotionFrame and POV tools, boosting 360 video editing for GoPro MAX users. zacks.com - 4 weeks ago
GoPro Unveils a Second Limited Edition Colorway of HERO13 Black, Now in Forest Green Get Best-In-Class HyperSmooth 6.0 Video Stabilization, 5.3K Video and Interchangeable HB-Series Lenses Compatibility in a New Color Rooted in Nature SAN MATEO, Calif. , June 24, 2025 /PRNewswire/ -- Today, GoPro (NASDAQ: GPRO) announced its flagship HERO13 Black camera in a limited edition Forest Green colorway. prnewswire.com - 4 weeks ago
GoPro Introduces New, Easy and Powerful 360 Editing Tools to its Quik Mobile App New MotionFrame Re-Framing and POV Tools Make it Easier Than Ever to Edit and Share Engaging 360 and Fixed-Frame Videos SAN MATEO, Calif. , June 23, 2025 /PRNewswire/ -- GoPro, Inc. (NASDAQ: GPRO) announced the addition of two new tools to its 360 editing suite in the Quik mobile app. prnewswire.com - 4 weeks ago
Fast-paced Momentum Stock GoPro (GPRO) Is Still Trading at a Bargain GoPro (GPRO) could be a great choice for investors looking to buy stocks that have gained strong momentum recently but are still trading at reasonable prices. It is one of the several stocks that made it through our 'Fast-Paced Momentum at a Bargain' screen. zacks.com - 1 month ago
Why Is GoPro (GPRO) Up 41.8% Since Last Earnings Report? GoPro (GPRO) reported earnings 30 days ago. What's next for the stock? zacks.com - 1 month ago
GoPro Appoints Mike Dennison to Board of Directors SAN MATEO, Calif. , June 5, 2025 /PRNewswire/ -- Today, GoPro, Inc. (NASDAQ: GPRO) is pleased to announce the appointment of Mike Dennison to GoPro's Board of Directors. prnewswire.com - 1 month ago
GoPro Appoints Emily Culp to Board of Directors SAN MATEO, Calif. , June 5, 2025 /PRNewswire/ -- Today, GoPro, Inc. (NASDAQ: GPRO) is pleased to announce the appointment of Emily Culp to GoPro's Board of Directors. prnewswire.com - 1 month ago
GoPro Adds Ultra Wide Lens Mod to HERO13 Black Special Edition Camera GPRO launches HERO13 Black Ultra Wide Edition with a 177-degree field of view, HyperSmooth stabilization and versatile lens options. zacks.com - 2 months ago
Unlocking GoPro (GPRO) International Revenues: Trends, Surprises, and Prospects Examine GoPro's (GPRO) international revenue patterns and their implications on Wall Street's forecasts and the prospective trajectory of the stock. zacks.com - 2 months ago
8. Profile Summary

GoPro, Inc. GPRO

image
COUNTRY US
INDUSTRY Consumer Electronics
MARKET CAP $ 141 M
Dividend Yield 0.00%
Description 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.
Contact 3025 Clearview Way, San Mateo, CA, 94402 https://www.gopro.com
IPO Date June 26, 2014
Employees 696
Officers Mr. Rick Loughery Vice President of Global Marketing & Communications Mr. Christopher Clark Vice President of Corporate Communications Mr. Pablo Lema Senior Vice President of Product Management Mr. Charles Lafrades Chief Accounting Officer Mr. Dean Jahnke Senior Vice President of Global Sales & Channel Marketing Mr. Brian T. McGee C.M.A. Executive Vice President, Chief Financial Officer & Chief Operating Officer Ms. Eve T. Saltman J.D. Senior Vice President of Corporate/Business Development, Chief Legal & Compliance Officer and Secretary Mr. Vincent Nakayama Senior Vice President of Engineering Mr. Nicholas D. Woodman Founder, Chief Executive Officer & Chairman Mr. Tim Betry Senior Vice President of People & Places