Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

GoPro

Nasdaq:GPRO
Snowflake Description

Reasonable growth potential with mediocre balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
GPRO
Nasdaq
$345M
Market Cap
  1. Home
  2. US
  3. Consumer Durables
Company description

GoPro, Inc. develops and sells cameras, mountable and wearable accessories, and subscription services in the United States and internationally. The last earnings update was 49 days ago. More info.


Add to Portfolio Compare Print
  • GoPro has significant price volatility in the past 3 months.
GPRO Share Price and Events
7 Day Returns
-5.2%
NasdaqGS:GPRO
-7.3%
US Consumer Durables
-1.1%
US Market
1 Year Returns
-64.8%
NasdaqGS:GPRO
-25.9%
US Consumer Durables
-13.6%
US Market
GPRO Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
GoPro (GPRO) -5.2% -41.8% -45.6% -64.8% -72.5% -94.8%
US Consumer Durables -7.3% -36.5% -37.8% -25.9% -29.2% -27%
US Market -1.1% -17.8% -22.5% -13.6% 4.9% 16.3%
1 Year Return vs Industry and Market
  • GPRO underperformed the Consumer Durables industry which returned -25.9% over the past year.
  • GPRO underperformed the Market in United States of America which returned -13.6% over the past year.
Price Volatility
GPRO
Industry
5yr Volatility vs Market
Related Companies

Apple

NasdaqGS:AAPL

Add Compare

Garmin

NasdaqGS:GRMN

Add Compare

Adobe

NasdaqGS:ADBE

Add Compare

Value

 Is GoPro undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of GoPro to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for GoPro.

NasdaqGS:GPRO Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 5 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 7.5%
Perpetual Growth Rate 10-Year US Government Bond Rate 1.7%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for NasdaqGS:GPRO
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year US Govt Bond Rate 1.7%
Equity Risk Premium S&P Global 5.4%
Consumer Durables Unlevered Beta Simply Wall St/ S&P Global 0.73
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.731 (1 + (1- 21%) (64.02%))
1.068
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.07
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 1.74% + (1.068 * 5.44%)
7.55%

Discounted Cash Flow Calculation for NasdaqGS:GPRO using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for GoPro is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

NasdaqGS:GPRO DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 7.55%)
2020 83.00 Analyst x1 77.17
2021 98.00 Analyst x1 84.73
2022 108.98 Est @ 11.2% 87.60
2023 118.09 Est @ 8.36% 88.27
2024 125.62 Est @ 6.38% 87.31
2025 131.89 Est @ 4.99% 85.23
2026 137.18 Est @ 4.01% 82.42
2027 141.75 Est @ 3.33% 79.19
2028 145.79 Est @ 2.85% 75.73
2029 149.46 Est @ 2.52% 72.19
Present value of next 10 years cash flows $819.00
NasdaqGS:GPRO DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= $149.46 × (1 + 1.74%) ÷ (7.55% – 1.74%)
$2,617.87
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $2,617.87 ÷ (1 + 7.55%)10
$1,264.44
NasdaqGS:GPRO Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $819.00 + $1,264.44
$2,083.44
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $2,083.44 / 146.82
$14.19
NasdaqGS:GPRO Discount to Share Price
Calculation Result
Value per share (USD) From above. $14.19
Current discount Discount to share price of $2.35
= -1 x ($2.35 - $14.19) / $14.19
83.4%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price GoPro is available for.
Intrinsic value
>50%
Share price is $2.35 vs Future cash flow value of $14.19
Current Discount Checks
For GoPro to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • GoPro's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • GoPro's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for GoPro's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are GoPro's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
NasdaqGS:GPRO PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in USD $-0.10
NasdaqGS:GPRO Share Price ** NasdaqGS (2020-04-02) in USD $2.35
United States of America Consumer Durables Industry PE Ratio Median Figure of 44 Publicly-Listed Consumer Durables Companies 7.21x
United States of America Market PE Ratio Median Figure of 2,943 Publicly-Listed Companies 12.9x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of GoPro.

NasdaqGS:GPRO PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= NasdaqGS:GPRO Share Price ÷ EPS (both in USD)

= 2.35 ÷ -0.10

-23.25x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • GoPro is loss making, we can't compare its value to the US Consumer Durables industry average.
  • GoPro is loss making, we can't compare the value of its earnings to the United States of America market.
Price based on expected Growth
Does GoPro's expected growth come at a high price?
Raw Data
NasdaqGS:GPRO PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -23.25x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 5 Analysts
73.9%per year
United States of America Consumer Durables Industry PEG Ratio Median Figure of 34 Publicly-Listed Consumer Durables Companies 0.62x
United States of America Market PEG Ratio Median Figure of 2,006 Publicly-Listed Companies 0.95x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for GoPro, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on GoPro's assets?
Raw Data
NasdaqGS:GPRO PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in USD $1.59
NasdaqGS:GPRO Share Price * NasdaqGS (2020-04-02) in USD $2.35
United States of America Consumer Durables Industry PB Ratio Median Figure of 69 Publicly-Listed Consumer Durables Companies 0.78x
United States of America Market PB Ratio Median Figure of 5,140 Publicly-Listed Companies 1.25x
NasdaqGS:GPRO PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= NasdaqGS:GPRO Share Price ÷ Book Value per Share (both in USD)

= 2.35 ÷ 1.59

1.48x

* Primary Listing of GoPro.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • GoPro is overvalued based on assets compared to the US Consumer Durables industry average.
X
Value checks
We assess GoPro's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Consumer Durables industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Consumer Durables industry average (and greater than 0)? (1 check)
  5. GoPro has a total score of 2/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is GoPro expected to perform in the next 1 to 3 years based on estimates from 5 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
73.9%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is GoPro expected to grow at an attractive rate?
  • GoPro's earnings growth is expected to exceed the low risk savings rate of 1.7%.
Growth vs Market Checks
  • GoPro's earnings growth is expected to exceed the United States of America market average.
  • GoPro's revenues are expected to decrease over the next 1-3 years, this is below the United States of America market average.
Annual Growth Rates Comparison
Raw Data
NasdaqGS:GPRO Future Growth Rates Data Sources
Data Point Source Value (per year)
NasdaqGS:GPRO Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 5 Analysts 73.9%
NasdaqGS:GPRO Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 5 Analysts -1.1%
United States of America Consumer Durables Industry Earnings Growth Rate Market Cap Weighted Average 8%
United States of America Consumer Durables Industry Revenue Growth Rate Market Cap Weighted Average 4.4%
United States of America Market Earnings Growth Rate Market Cap Weighted Average 12.3%
United States of America Market Revenue Growth Rate Market Cap Weighted Average 7.2%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
NasdaqGS:GPRO Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
NasdaqGS:GPRO Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-12-31 1,152 1
2021-12-31 1,160 110 20 4
2020-12-31 1,055 90 -36 5
2020-04-03
NasdaqGS:GPRO Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-12-31 1,195 -24 -15
2019-09-30 1,044 -64 -79
2019-06-30 1,198 -8 -31
2019-03-31 1,189 -10 -57
2018-12-31 1,148 -42 -109
2018-09-30 1,106 -34 -197
2018-06-30 1,150 12 -155
2018-03-31 1,163 4 -148
2017-12-31 1,180 -37 -183
2017-09-30 1,386 -81 -243
2017-06-30 1,296 -178 -361
2017-03-31 1,221 -212 -423

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • GoPro's earnings are expected to grow significantly at over 20% yearly.
  • GoPro's revenue is expected to decrease over the next 1-3 years, this is not considered high growth.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
NasdaqGS:GPRO Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below

All data from GoPro Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NasdaqGS:GPRO Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-12-31
2021-12-31 0.13 0.24 0.02 3.00
2020-12-31 -0.24 0.07 -1.00 4.00
2020-04-03
NasdaqGS:GPRO Past Financials Data
Date (Data in USD Millions) EPS *
2019-12-31 -0.10
2019-09-30 -0.55
2019-06-30 -0.22
2019-03-31 -0.41
2018-12-31 -0.78
2018-09-30 -1.42
2018-06-30 -1.13
2018-03-31 -1.08
2017-12-31 -1.32
2017-09-30 -1.74
2017-06-30 -2.58
2017-03-31 -3.00

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • GoPro is expected to efficiently use shareholders’ funds in the future (Return on Equity greater than 20%).
X
Future performance checks
We assess GoPro's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
GoPro has a total score of 4/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has GoPro performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare GoPro's growth in the last year to its industry (Consumer Durables).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • GoPro does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare GoPro's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare GoPro's 1-year growth to the US Consumer Durables industry average as it is not currently profitable.
Earnings and Revenue History
GoPro's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from GoPro Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NasdaqGS:GPRO Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 1,194.65 -14.64 271.41 142.31
2019-09-30 1,043.68 -78.79 269.15 146.83
2019-06-30 1,198.45 -31.07 274.08 150.76
2019-03-31 1,188.70 -57.05 280.02 150.73
2018-12-31 1,148.34 -109.03 279.53 154.50
2018-09-30 1,105.76 -196.55 291.70 169.15
2018-06-30 1,149.62 -154.80 288.57 184.35
2018-03-31 1,163.47 -148.07 287.70 200.07
2017-12-31 1,179.74 -182.87 309.16 219.17
2017-09-30 1,385.57 -242.73 349.28 245.45
2017-06-30 1,296.33 -361.46 399.30 281.53
2017-03-31 1,220.56 -422.69 434.14 320.78
2016-12-31 1,185.48 -419.00 450.59 335.71
2016-09-30 1,081.46 -337.75 429.90 323.95
2016-06-30 1,241.23 -214.88 405.65 301.88
2016-03-31 1,440.40 -88.08 385.46 266.67
2015-12-31 1,619.97 36.13 376.77 241.69
2015-09-30 1,817.28 177.35 357.45 221.34
2015-06-30 1,696.91 172.15 330.19 198.84
2015-03-31 1,521.60 117.28 327.82 173.76
2014-12-31 1,394.21 111.58 288.35 151.85
2014-09-30 1,121.74 36.46 259.48 131.23
2014-06-30 1,033.92 22.07 239.57 105.24
2014-03-31 966.40 36.83 198.90 89.16
2013-12-31 985.74 43.85 189.34 73.74
2013-09-30 858.31 3.13 185.50 60.58

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if GoPro has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • GoPro used its assets less efficiently than the US Consumer Durables industry average last year based on Return on Assets.
  • It is difficult to establish if GoPro improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess GoPro's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Consumer Durables industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
GoPro has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is GoPro's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up GoPro's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • GoPro is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • GoPro's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of GoPro's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 3.6x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from GoPro Company Filings, last reported 3 months ago.

NasdaqGS:GPRO Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 233.53 148.81 165.15
2019-09-30 131.56 146.25 78.98
2019-06-30 196.70 143.79 130.11
2019-03-31 198.56 141.34 133.26
2018-12-31 212.11 138.99 197.51
2018-09-30 172.05 136.66 148.24
2018-06-30 187.72 134.42 139.79
2018-03-31 216.08 132.19 144.83
2017-12-31 298.71 130.05 247.39
2017-09-30 340.27 127.86 196.56
2017-06-30 312.82 125.82 149.76
2017-03-31 365.45 0.00 74.88
2016-12-31 446.95 0.00 217.95
2016-09-30 507.62 0.00 224.89
2016-06-30 597.39 0.00 279.20
2016-03-31 679.40 0.00 388.67
2015-12-31 772.03 0.00 474.06
2015-09-30 830.69 0.00 513.10
2015-06-30 782.97 0.00 516.98
2015-03-31 701.72 0.00 491.91
2014-12-31 641.20 0.00 422.26
2014-09-30 350.66 0.00 239.33
2014-06-30 124.47 107.74 104.88
2014-03-31 87.60 110.67 112.62
2013-12-31 71.83 113.61 103.46
2013-09-30 22.98 135.06 50.01
  • GoPro's level of debt (63.7%) compared to net worth is high (greater than 40%).
  • Unable to establish if GoPro's debt level has increased without past 5-year debt data.
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • GoPro has sufficient cash runway for more than 3 years based on current free cash flow.
  • Unable to confirm if GoPro has at least 1 year of cash runway based on growing free cash flows without relevant data.
X
Financial health checks
We assess GoPro's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. GoPro has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is GoPro's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from GoPro dividends. Estimated to be 0% next year.
If you bought $2,000 of GoPro shares you are expected to receive $0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate GoPro's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate GoPro's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
NasdaqGS:GPRO Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below
United States of America Consumer Durables Industry Average Dividend Yield Market Cap Weighted Average of 20 Stocks 3.4%
United States of America Market Average Dividend Yield Market Cap Weighted Average of 1943 Stocks 3.1%
United States of America Minimum Threshold Dividend Yield 10th Percentile 1.1%
United States of America Bottom 25% Dividend Yield 25th Percentile 2%
United States of America Top 25% Dividend Yield 75th Percentile 5.6%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

NasdaqGS:GPRO Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2022-12-31 0.00 2.00
2021-12-31 0.00 2.00
2020-12-31 0.00 2.00
2020-04-03

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as GoPro has not reported any payouts.
  • Unable to verify if GoPro's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of GoPro's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as GoPro has not reported any payouts.
Future Payout to shareholders
  • No need to calculate the sustainability of GoPro's dividends in 3 years as they are not expected to pay a notable one for United States of America.
X
Income/ dividend checks
We assess GoPro's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.1%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can GoPro afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. GoPro has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of GoPro's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Nick Woodman
COMPENSATION $1
AGE 44
TENURE AS CEO 16.2 years
CEO Bio

Mr. Nicholas D. Woodman, also known as Nick, founded GoPro, Inc. in 2004 and has been its Chief Executive Officer since February 2004. Mr. Woodman is the Founder of General Things, Inc. and serves as its Chief Executive Officer. He served as the President of GoPro, Inc. since February 2004 until June 2014. Mr. Woodman got his start in 1998 by founding an online gaming company, Funbug.com. When that venture failed in 2001, Mr. Woodman planned an international surfing trip to look for inspiration. While preparing for that trip, Mr. Woodman had the idea for a 35mm film-based wrist camera that could be worn during sports like surfing, enabling the user to capture images while engaged in the sport. This idea became GoPro’s first product, the HERO Camera. He has been the Chairman of the Board at GoPro, Inc. since February 2014. Mr. Woodman holds a B.A. in Visual Arts from the University of California, San Diego.

CEO Compensation
  • Nick's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Nick's remuneration is lower than average for companies of similar size in United States of America.
Management Team Tenure

Average tenure and age of the GoPro management team in years:

2.5
Average Tenure
49.5
Average Age
  • The tenure for the GoPro management team is about average.
Management Team

Nick Woodman

TITLE
Founder
COMPENSATION
$1
AGE
44
TENURE
16.2 yrs

Brian McGee

TITLE
Executive VP
COMPENSATION
$2M
AGE
59
TENURE
4.1 yrs

Eve Saltman

TITLE
VP of Corporate/Business Development
COMPENSATION
$1M
AGE
54
TENURE
2.1 yrs

Christopher Clark

TITLE
Vice President of Corporate Communications

Todd Ballard

TITLE
VP & Chief Marketing Officer

Dean Jahnke

TITLE
Vice President of Global Sales
AGE
45
TENURE
1.8 yrs

Laura Robblee

TITLE
Senior VP & Chief People Officer
TENURE
2.9 yrs

Kevin Hinge

TITLE
Senior VP & Chief Supply Chain Officer
TENURE
0.9 yrs
Board of Directors Tenure

Average tenure and age of the GoPro board of directors in years:

3
Average Tenure
56
Average Age
  • The tenure for the GoPro board of directors is about average.
Board of Directors

Ken Goldman

TITLE
Lead Independent Director
COMPENSATION
$310K
AGE
70
TENURE
3 yrs

Nick Woodman

TITLE
Founder
COMPENSATION
$1
AGE
44
TENURE
6.3 yrs

Peter Gotcher

TITLE
Independent Director
COMPENSATION
$291K
AGE
60
TENURE
5.8 yrs

Lauren Zalaznick

TITLE
Independent Director
COMPENSATION
$292K
AGE
56
TENURE
3.8 yrs

Zander Lurie

TITLE
Independent Director
COMPENSATION
$260K
AGE
45
TENURE
4.2 yrs

Susan Lyne

TITLE
Independent Director
COMPENSATION
$275K
AGE
68
TENURE
3 yrs

Rick Welts

TITLE
Independent Director
COMPENSATION
$262K
AGE
66
TENURE
2.5 yrs

Ty Ahmad-Taylor

TITLE
Independent Director
COMPENSATION
$238K
AGE
51
TENURE
1.8 yrs

Jim Lanzone

TITLE
Independent Director
COMPENSATION
$146K
AGE
48
TENURE
1.7 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by GoPro individual insiders in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price ($) Value ($)
03. Mar 20 Buy Tyrone Ahmad-Taylor Individual 28. Feb 20 28. Feb 20 10,695 $3.75 $40,106
02. Mar 20 Buy James Lanzone Individual 28. Feb 20 28. Feb 20 25,000 $3.83 $95,750
26. Feb 20 Buy Alexander Lurie Individual 24. Feb 20 24. Feb 20 25,000 $3.81 $95,175
07. Aug 19 Sell Tyrone Ahmad-Taylor Individual 05. Aug 19 05. Aug 19 -4,189 $4.35 $-18,222
15. May 19 Sell Tyrone Ahmad-Taylor Individual 13. May 19 13. May 19 -8,378 $6.43 $-53,881
X
Management checks
We assess GoPro's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. GoPro has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

We Think GoPro (NASDAQ:GPRO) Has A Fair Chunk Of Debt

(NASDAQ:GPRO) does have debt on its balance sheet. … We can see from the most recent balance sheet that GoPro had liabilities of US$263.6m falling due within a year, and liabilities of US$238.3m due beyond that. … When we look at that and recall the liabilities on its balance sheet, relative to cash, it seems unwise to us for the company to have any debt.

Simply Wall St -

Investors Who Bought GoPro (NASDAQ:GPRO) Shares Five Years Ago Are Now Down 89%

View our latest analysis for GoPro GoPro isn't a profitable company, so it is unlikely we'll see a strong correlation between its share price and its earnings per share (EPS). … Generally speaking, companies without profits are expected to grow revenue every year, and at a good clip. … The share price fall of 36% (per year, over five years) is a stern reminder that money-losing companies are expected to grow revenue.

Simply Wall St -

How Many GoPro, Inc. (NASDAQ:GPRO) Shares Have Insiders Sold, In The Last Year?

But logic dictates you should pay some attention to whether insiders are buying or selling shares. … While insider selling is not a positive sign, we can't be sure if it does mean insiders think the shares are fully valued, so it's only a weak sign. … Insider Ownership I like to look at how many shares insiders own in a company, to help inform my view of how aligned they are with insiders.

Simply Wall St -

Is There An Opportunity With GoPro, Inc.'s (NASDAQ:GPRO) 49% Undervaluation?

Today we will run through one way of estimating the intrinsic value of GoPro, Inc. … by estimating the company's future cash flows and discounting them to their present value. … Remember though, that there are many ways to estimate a company's value, and a DCF is just one method.

Simply Wall St -

GoPro, Inc. (NASDAQ:GPRO): Time For A Financial Health Check

(NASDAQ:GPRO) with its market cap of US$928m, are popular for their explosive growth, investors should also be aware of their balance sheet to judge whether the company can survive a downturn.

Simply Wall St -

Those Who Purchased GoPro (NASDAQ:GPRO) Shares Three Years Ago Have A 51% Loss To Show For It

In that time, the share price dropped 51%. … GoPro isn't a profitable company, so it is unlikely we'll see a strong correlation between its share price and its earnings per share (EPS). … The share price decline of 21% compound, over three years, is understandable given the company doesn't have profits to boast of, and revenue is moving in the wrong direction.

Simply Wall St -

Need To Know: GoPro Inc (NASDAQ:GPRO) Insiders Have Been Selling Shares

So before you buy or sell GoPro Inc (NASDAQ:GPRO), you may well want to know whether insiders have been buying or selling. … As Peter Lynch said, 'insiders might sell their shares for any number of reasons, but they buy them for only one: they think the price will rise.'. … So what is clear is that an insider saw fit to sell at around the current price of US$5.03.

Simply Wall St -

Is GoPro Inc's (NASDAQ:GPRO) CEO Incentives Align With Yours?

This report will, first, examine the CEO compensation levels in comparison to CEO compensation at companies of similar size. … How Does Nick Woodman's Compensation Compare With Similar Sized Companies. … Most shareholders would consider it a positive that Nick Woodman takes less compensation than the CEOs of most similar size companies, leaving more for shareholders.

Simply Wall St -

Is GoPro Inc (NASDAQ:GPRO) A Financially Sound Company?

Investors are always looking for growth in small-cap stocks like GoPro Inc (NASDAQ:GPRO), with a market cap of US$887m. … However, an important fact which most ignore is: how financially healthy is the business? … Consumer Durables businesses operating in the environment facing headwinds from current disruption,.

Simply Wall St -

Who Are The Major Shareholders Of GoPro Inc (NASDAQ:GPRO)?

In this article, I will take a quick look at GoPro Inc’s (NASDAQ:GPRO) recent ownership structure – an unconventional investing subject, but an important one. … When it comes to ownership structure of a company, the impact has been observed in both the long-and short-term performance of shares. … Differences in ownership structure of companies can have a profound effect on how management's incentives are aligned with shareholder returns, and whether they adhere to corporate governance best practices.

Simply Wall St -

Company Info

Description

GoPro, Inc. develops and sells cameras, mountable and wearable accessories, and subscription services in the United States and internationally. The company offers HERO8 and HERO7, a cloud-connected line of camera; MAX, a waterproof 360-degree camera; GoPro Plus, a cloud-based storage solution that enables subscribers to access, edit, and share content; Quik, a desktop editing application; and GoPro App, a mobile app that uploads GoPro photos and video clips to a smartphone, as well as offers customizable editing experience and an expanded library of soundtracks and support services. 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, chest harnesses, and head straps. In addition, the company provides colored camera sleeves, spare batteries, dive filters, and charging accessories and cables to connect GoPro cameras to computers, laptops, and television monitors. GoPro, Inc. markets and sells its products through retailers, as well as through its e-commerce channel. The company was formerly known as Woodman Labs, Inc. and changed its name to GoPro, Inc. in February 2014. GoPro, Inc. was founded in 2004 and is headquartered in San Mateo, California.

Details
Name: GoPro, Inc.
GPRO
Exchange: NasdaqGS
Founded: 2004
$345,024,650
146,819,000
Website: http://www.gopro.com
Address: GoPro, Inc.
3000 Clearview Way,
San Mateo,
California, 94402,
United States
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
NasdaqGS GPRO Class A Common Stock Nasdaq Global Select US USD 26. Jun 2014
DB 5G5 Class A Common Stock Deutsche Boerse AG DE EUR 26. Jun 2014
XTRA 5G5 Class A Common Stock XETRA Trading Platform DE EUR 26. Jun 2014
LSE 0R1C Class A Common Stock London Stock Exchange GB USD 26. Jun 2014
SWX GPRO Class A Common Stock SIX Swiss Exchange CH CHF 26. Jun 2014
WBAG GPRO Class A Common Stock Wiener Boerse AG AT EUR 26. Jun 2014
BMV GPRO * Class A Common Stock Bolsa Mexicana de Valores MX MXN 26. Jun 2014
ETLX 5G5 Class A Common Stock Eurotlx IT EUR 26. Jun 2014
BOVESPA GPRO34 BDR EA REPR 1 COM SHS USD0.0001 CL 'A' Bolsa de Valores de Sao Paulo BR BRL 01. Sep 2016
Number of employees
Current staff
Staff numbers
926
GoPro employees.
Industry
Consumer Electronics
Consumer Durables
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/03 00:54
End of day share price update: 2020/04/02 00:00
Last estimates confirmation: 2020/03/26
Last earnings filing: 2020/02/14
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.