Valuation GoPro, Inc. Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 27/01/2025			5-day change	1st Jan Change
5.000 ^CHF	-.--%		-.--%	-

07-09	GoPro Says CEO Nicholas Woodman Offers $20 Million Financing	MT
07-08	GoPro, Inc. announced that it expects to receive $20 million in funding	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	1,608	776.5	527.6	168.7	225.2	116.8	-
Change	-	-51.72%	-32.06%	-68.03%	33.51%	-48.12%	-
Enterprise Value (EV) ¹	1,319	693.8	490.1	159.1	239.5	88.9	53.26
Change	-	-47.38%	-29.36%	-67.54%	50.52%	-62.88%	-40.08%
P/E	4.54x	27.7x	-9.91x	-0.39x	-	-	-
PBR	2.58x	1.27x	0.96x	1.12x	2.92x	1.2x	1.12x
PEG	-	-0.3x	0x	-0x	-	-	-
Capitalization / Revenue	1.39x	0.71x	0.52x	0.21x	0.35x	0.15x	0.16x
EV / Revenue	1.14x	0.63x	0.49x	0.2x	0.37x	0.11x	0.07x
EV / EBITDA	7.86x	7.32x	-17.9x	-2.22x	-8.4x	2.51x	1.44x
EV / EBIT	8.47x	8.11x	-14.4x	-1.98x	-5.88x	6.22x	3.61x
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	799.7	736.9
EBITDA ¹	167.8	94.75	-27.32	-71.64	-28.52	35.48	37.08
EBIT ¹	155.7	85.55	-34.08	-80.33	-40.7	14.3	14.74
Net income	371.2	28.85	-53.18	-432.3	-	-	-
Net Debt ¹	-289.8	-82.72	-37.48	-9.603	14.25	-27.93	-63.57
Reference price ²	10.3100	4.9800	3.4700	1.0900	1.4100	0.6833	0.6833
Nbr of stocks (in thousands)	155,996	155,927	152,040	154,761	159,728	170,983	-
Announcement Date	03/02/22	02/02/23	07/02/24	06/02/25	05/03/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LARGAN PRECISION CO., LTD.	20.77x	5.67x	11.03x	2.38%	15.91B
ARASHI VISION INC.	47.74x	3.5x	50.63x	0.21%	8.07B
NEXTVISION STABILIZED SYSTEMS, LTD.	41.36x	-	-	-	7.12B
NIKON CORPORATION	82.22x	1.11x	15.76x	0.91%	4.46B
OPT MACHINE VISION TECH CO., LTD.	55.12x	9.11x	46.43x	0.62%	2.12B
GENIUS ELECTRONIC OPTICAL CO.,LTD.	13.52x	1.74x	4.9x	3.34%	1.75B
DONGGUAN YUTONG OPTICAL TECHNOLOGY CO.,LTD.	19.2x	-	-	-	1.22B
Average	39.99x	4.23x	25.75x	1.49%	5.81B
Weighted average by Cap.	37.90x	4.51x	23.57x	1.57%