Discounted Cash Flow
Gopro, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.2b | $-419.0m | $-151.4m | -35.3% | $-3.01 |
| 2017 | $1.2b (-0.5%) | $-182.9m (56.4%) | $-60.9m (59.8%) | -15.5% (56.1%) | $-1.32 (56.1%) |
| 2018 | $1.1b (-2.7%) | $-109.0m (40.4%) | $-53.4m (12.3%) | -9.5% (38.7%) | $-0.78 (40.9%) |
| 2019 | $1.2b (4.0%) | $-14.6m (86.6%) | $-32.8m (38.6%) | -1.2% (87.1%) | $-0.10 (87.2%) |
| 2020 | $891.9m (-25.3%) | $-66.8m (-356.1%) | $88.9m (371.1%) | -7.5% (-510.9%) | $-0.45 (-350.0%) |
| 2021 | $1.2b (30.2%) | $371.2m (655.8%) | $223.6m (151.5%) | 32.0% (526.9%) | $2.41 (635.6%) |
| 2022 | $1.1b (-5.8%) | $28.8m (-92.2%) | $2.3m (-99.0%) | 2.6% (-91.7%) | $0.18 (-92.5%) |
| 2023 | $1.0b (-8.1%) | $-53.2m (-284.4%) | $-34.4m (-1594.9%) | -5.3% (-300.5%) | $-0.35 (-294.4%) |
| 2024 | $801.5m (-20.3%) | $-432.3m (-712.9%) | $-129.2m (-275.7%) | -53.9% (-919.8%) | $-2.82 (-705.7%) |
| 2025 | $651.5m (-18.7%) | $-93.5m (78.4%) | $-24.0m (81.4%) | -14.3% (73.4%) | $-0.59 (79.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.