image
Technology - Consumer Electronics - NASDAQ - US
$ 0.5188
2.88 %
$ 83 M
Market Cap
-0.18
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GPRO stock under the worst case scenario is HIDDEN Compared to the current market price of 0.519 USD, GoPro, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GPRO stock under the base case scenario is HIDDEN Compared to the current market price of 0.519 USD, GoPro, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GPRO stock under the best case scenario is HIDDEN Compared to the current market price of 0.519 USD, GoPro, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart GPRO

image
$1.8$1.8$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.8$0.6$0.6$0.4$0.415 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
801 M REVENUE
-20.29%
-135 M OPERATING INCOME
-78.94%
-432 M NET INCOME
-712.87%
-125 M OPERATING CASH FLOW
-280.80%
7.65 M INVESTING CASH FLOW
-93.72%
-929 K FINANCING CASH FLOW
98.97%
201 M REVENUE
-22.41%
-39.1 M OPERATING INCOME
-388.08%
-37.2 M NET INCOME
-352.94%
-25.1 M OPERATING CASH FLOW
-1018.49%
-416 K INVESTING CASH FLOW
78.59%
-232 K FINANCING CASH FLOW
-225.24%
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 18.1 M
Other Non-Current Liabilities 17.7 M
21.92 %26.57 %42.40 %4.61 %4.50 %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%
-16.85% OPERATING MARGIN
-16.85%
-53.94% NET MARGIN
-53.94%
-285.00% ROE
-285.00%
-79.52% ROA
-79.52%
-150.44% ROIC
-150.44%
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 0
Others -25.2 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 6
6. Ownership
Insider Ownership GoPro, Inc.
image
Sold
0-3 MONTHS
5.41 K USD 1
3-6 MONTHS
359 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
2.74 K USD 1
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
GoPro Ships Cinematic Anamorphic Lens Mod for HERO13 Black Worldwide GPRO starts shipping its new Anamorphic Lens Mod for HERO13 Black, delivering cinematic visuals and lens flares for creators. zacks.com - 2 weeks ago
Cinematic Anamorphic Lens Mod for GoPro HERO13 Black Now Shipping and Available Internationally Anamorphic Lens Mod for HERO13 Black Delivers Dramatic, Hollywood-like Video for Creators and Filmmakers in a Tremendously Affordable Package SAN MATEO, Calif. , April 3, 2025 /PRNewswire/ -- GoPro (NASDAQ: GPRO) is now shipping the Anamorphic Lens Mod for its new camera, HERO13 Black. prnewswire.com - 2 weeks ago
Introducing the Limited Edition Polar White Color of the Award-Winning GoPro HERO13 Black Best-In-Class 5.3K Video, HyperSmooth 6.0 Video Stabilization and Interchangeable HB-Series Lenses Compatibility in a Crisp New Color SAN MATEO, Calif. , March 24, 2025 /PRNewswire/ -- Today, GoPro (NASDAQ: GPRO) announced its flagship HERO13 Black camera is available in a limited edition Polar White colorway. prnewswire.com - 4 weeks ago
Here's why the GoPro stock price has crashed GoPro stock price has crawled back in the past few days as investors buy the dip. After hitting an all-time low of $0.6368 earlier this month, it has risen in the last six consecutive days, and is hovering at its highest point since February 25. invezz.com - 4 weeks ago
GoPro's 'Grom Quest' Talent Search Program Brings Five New Stars into the GoPro Athlete Family SAN MATEO, Calif. , March 10, 2025 /PRNewswire/ -- Today, GoPro (NASDAQ: GPRO) announced the addition of five young athletes to its team of elite professional athletes through Grom Quest, GoPro's ongoing video-submission-based talent search program. prnewswire.com - 1 month ago
GoPro to Present at Morgan Stanley Technology, Media & Telecom Conference SAN MATEO, Calif. , Feb. 26, 2025 /PRNewswire/ -- GoPro, Inc. (NASDAQ: GPRO) today announced that Founder and Chief Executive Officer Nicholas Woodman and Chief Financial Officer and Chief Operating Officer Brian McGee will present at the Morgan Stanley Technology, Media & Telecom Conference at the Palace Hotel in San Francisco, CA on Wednesday, March 5, 2025 at 8:30 am PT. prnewswire.com - 1 month ago
GoPro Named Official Camera of the 2025 Freeride World Tour, the World's Biggest Freeride Ski and Snowboard Competition The World's Top Freeride Skiers and Snowboarders Compete Wearing GoPro Cameras to Deliver Thrilling POV and Action Content SAN MATEO, Calif. , Feb. 25, 2025 /PRNewswire/ -- Today, GoPro, Inc. (NASDAQ: GPRO) announced its continued partnership for the 2025 season with the Freeride World Tour by Peak Performance, the ultimate ski and snowboard freeriding competition. prnewswire.com - 1 month ago
GoPro Announces Updated 360 Experience Featuring Refreshed $349 MAX Camera, All-New 360 Editing Experience + AI-Powered Object Tracking in the Quik App and Adobe Plugins The GoPro Quik App Simplifies the 360 Mobile Editing Experience, Bringing AI Object Tracking, Keyframing, Digital Lens Options, Preset CameraFXs, Cloud-Hosted Edits and More to Your Phone Professional Video Editors Can Leverage the Magic of Reframe on Desktop with the 'GoPro Reframe' Plugin on Adobe Premiere Pro and After Effects SAN MATEO, Calif. , Feb. 18, 2025 /PRNewswire/ -- GoPro, Inc. (NASDAQ: GPRO) today announced a suite of new 360 offerings, starting with the reintroduction of a refreshed MAX 360 camera. prnewswire.com - 2 months ago
GoPro Partners with Kimpex for Distribution in Canada Kimpex, the Premier Powersports Distributor in Canada, to Service Network of More than 2,300 Dealers with GoPro Products SAN MATEO, Calif., Feb. 13, 2025 /PRNewswire/ -- Today, GoPro, Inc. (NASDAQ: GPRO) announced a new distribution partnership with Kimpex Powersports in Canada to sell GoPro products through one of the largest powersports sales networks in the region. prnewswire.com - 2 months ago
International Markets and GoPro (GPRO): A Deep Dive for Investors Examine the evolution of GoPro's (GPRO) overseas revenue trends and their effects on Wall Street's forecasts and the stock's prospects. zacks.com - 2 months ago
GoPro's Loss Narrower Than Expected in Q4, Revenues Down Y/Y GPRO's fourth-quarter performance is affected by lower unit sales. It continues to expect units and revenue growth in 2025 to be down from 2024. zacks.com - 2 months ago
GoPro (GPRO) Reports Q4 Loss, Tops Revenue Estimates GoPro (GPRO) came out with a quarterly loss of $0.09 per share versus the Zacks Consensus Estimate of a loss of $0.11. This compares to earnings of $0.02 per share a year ago. zacks.com - 2 months ago
8. Profile Summary

GoPro, Inc. GPRO

image
COUNTRY US
INDUSTRY Consumer Electronics
MARKET CAP $ 83 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. 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. Charles Lafrades Chief Accounting Officer Mr. Pablo Lema Senior Vice President of Product Management Mr. Vincent Nakayama Senior Vice President of Engineering Mr. Tim Betry Senior Vice President of People & Places Mr. Nicholas D. Woodman Founder, Chief Executive Officer & Chairman Mr. Christopher Clark Vice President of Corporate Communications Mr. Rick Loughery Vice President of Global Marketing & Communications Mr. Dean Jahnke Senior Vice President of Global Sales & Channel Marketing