Discounted Cash Flow (DCF) Analysis Levered

GoPro Inc

GoPro Inc (GPRO)

$6.72
0.135 (+2.05%)

Free Cash Flow

Year
A/P
Revenue
Revenue (%)
Operating Cash Flow
Operating Cash Flow (%)
Capital Expenditure
Capital Expenditure (%)
Free Cash Flow

Weighted Average Cost Of Capital

Share price $ 6.72
Beta 1.483
Diluted Shares Outstanding 144.89
Cost of Debt
Tax Rate 23.22
After-tax Cost of Debt 3.84%
Risk-Free Rate
Market Risk Premium
Cost of Equity 14.267
Total Debt 148.81
Total Equity 973.67
Total Capital 1,122.48
Debt Weighting 13.26
Equity Weighting 86.74
Wacc

Build Up Free Cash Flow

Year
A/P
Revenue
Operating Cash Flow
Capital Expenditure
Free Cash Flow
WACC
PV LFCF
SUM PV LFCF

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) -
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -1.49
Equity Value -
Shares Outstanding 144.89
Equity Value Per Share -