229.02 - 234.51
169.21 - 260.10
55.82M / 54.92M (Avg.)
32.24 | 7.26
Analyze DCF forecasts for the company and compare them with competitors.
430.41B
Better than GPRO's revenue of 960.55M.
10.07%
Better than GPRO's revenue growth rate of -2.26%.
141.35B
Better than GPRO's ebitda of 21.91M.
32.84%
Better than GPRO's ebitda margin of 2.28%.
127.69B
Better than GPRO's ebit of 4.88M.
29.67%
Better than GPRO's ebit margin of 0.51%.
13.65B
Worse than GPRO's depreciation of 17.03M.
81.97B
Better than GPRO's total cash of 297.51M.
19.05%
Worse than GPRO's cash as percentage of revenue of 30.97%.
65.44B
Worse than GPRO's receivables of 105.26M.
15.20%
Worse than GPRO's receivables as percentage of revenue of 10.96%.
6.93B
Worse than GPRO's inventories of 101.22M.
1.61%
Better than GPRO's inventories as percentage of revenue of 10.54%.
69.39B
Worse than GPRO's accounts payable of 113.92M.
16.12%
Worse than GPRO's payables as percentage of revenue of 11.86%.
-11.78B
Better than GPRO's capital expenditure of -4.21M.
-2.74%
Better than GPRO's capex as percentage of revenue of -0.44%.
8.68%
Worse than GPRO's weighted average cost of capital (wacc) of 8.32%.
8.86%
Better than GPRO's cost of equity of 11.62%.
3.63%
Better than GPRO's cost of debt of 4.26%.
1.11
Better than GPRO's beta of 1.56.
15.41B
Worse than GPRO's diluted shares outstanding of 153.35M.
119.06B
Worse than GPRO's total debt of 128.66M.
3.61T
Better than GPRO's total equity of 178.65M.
3.73T
Better than GPRO's total capital of 307.31M.
3.20%
Better than GPRO's debt weighting of 41.87%.
96.80%
Better than GPRO's equity weighting of 58.13%.
106.56B
Better than GPRO's ebiat of 4.28M.
110.02B
Better than GPRO's unlevered free cash flow of 19.25M.
4.00%
Better than GPRO's long-term growth rate of 2.00%.
3.53T
Better than GPRO's terminal value of 290.07M.
2.84T
Better than GPRO's enterprise value of 267.68M.
89.12B
Worse than GPRO's net debt of -94.05M.
2.75T
Better than GPRO's equity value of 361.72M.
178.56
Better than GPRO's equity value per share of 2.36.
View analysts' price targets and recommendations, and compare them with competitors.
$228.20
Has downside compared to GPRO's upside of 141.55%.
Buy
Better than GPRO's analyst recommendation of Hold.
Analyze analyst forecasts for the company and compare them with competitors.
415.00B
No peer data available for comparison.
136.29B
No peer data available for comparison.
7.38
No peer data available for comparison.
113.17B
No peer data available for comparison.
123.12B
No peer data available for comparison.
27.23B
No peer data available for comparison.
