Valuation Parrot

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 30/06/2026 +04			5-day change	1st Jan Change
10.10 ^EUR	+4.02%		+8.02%	+36.49%

05-20	Parrot Q1 consolidated revenues EUR27.9 mln	RE
05-15	Weekly Earnings Calendar: Focus on Nvidia and Walmart

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	146.5	124.8	131.1	73.43	87.2	229
Change	-	-14.83%	5.08%	-44.01%	18.74%	162.57%
Enterprise Value (EV) ¹	68.62	52.22	72.86	53.71	62.33	213.5
Change	-	-23.89%	39.53%	-26.28%	16.04%	242.56%
P/E	-3.84x	-64.2x	-6.77x	-2.27x	-9.44x	-15.7x
PBR	1.48x	1.25x	1.59x	1.35x	1.86x	8.14x
PEG	-	0.7x	-0x	-0x	0.1x	-0.3x
Capitalization / Revenue	2.56x	2.3x	1.82x	1.13x	1.12x	2.87x
EV / Revenue	1.2x	0.96x	1.01x	0.83x	0.8x	2.68x
EV / EBITDA	-1.94x	-1.66x	-4.39x	-2.11x	-10.2x	-20x
EV / EBIT	-1.9x	-1.55x	-3.84x	-1.97x	-7.81x	-16.9x
EV / FCF	-3.56x	-2.96x	-4.41x	-2.72x	14.7x	-221x
FCF Yield	-28.1%	-33.7%	-22.7%	-36.8%	6.79%	-0.45%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.272	-0.0643	-0.641	-1.062	-0.3008	-0.47
Distribution rate	-	-	-	-	-	-
Net sales ¹	57.27	54.31	71.95	64.98	78.05	79.78
EBITDA ¹	-35.38	-31.46	-16.6	-25.51	-6.081	-10.68
EBIT ¹	-36.02	-33.76	-18.98	-27.27	-7.981	-12.66
Net income ¹	-38.38	-1.943	-19.52	-32.48	-9.235	-14.5
Net Debt ¹	-77.93	-72.58	-58.28	-19.72	-24.87	-15.45
Reference price ²	4.89	4.13	4.34	2.41	2.84	7.40
Nbr of stocks (in thousands)	29,968	30,219	30,219	30,470	30,703	30,940
Announcement Date	27/04/21	08/04/22	05/04/23	03/04/24	16/04/25	09/04/26

¹EUR in Million²EUR

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.($)
PARROT	-	-	-	-	343M
CISCO SYSTEMS, INC.	36.34x	7.57x	19.55x	1.41%	464B
ZHONGJI INNOLIGHT CO., LTD.	45.32x	14.12x	35.54x	0.24%	200B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.73x	0.94x	16.53x	1.95%	203B
ARISTA NETWORKS, INC.	48.72x	16.52x	34.58x	-.--%	207B
NOKIA OYJ	44.74x	2.86x	18.49x	1.34%	71.84B
CIENA CORPORATION	92.01x	10.72x	49.48x	-.--%	67.79B
MOTOROLA SOLUTIONS, INC.	31.1x	5.9x	17.28x	1.15%	68.49B
LUMENTUM HOLDINGS INC.	172.37x	22.19x	65.14x	-.--%	66.24B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.76x	2.61x	12.37x	3.25%	44.48B
Average	56.90x	9.27x	29.88x	1.04%	139.3B
Weighted average by Cap.	46.28x	9.24x	26.87x	1.02%