Valuation Parrot

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 14/07/2026 BST			5-day change	1st Jan Change
10.80 ^EUR	+0.56%		+0.56%	+45.95%

07-14	ROI-Why NATO should ask Ukraine for help: Joachim Klement	RE
05-20	Parrot Q1 consolidated revenues EUR27.9 mln	RE

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PARROT	-	-	-	-	379M
CISCO SYSTEMS, INC.	36.82x	7.67x	19.8x	1.39%	470B
ARISTA NETWORKS, INC.	53.79x	18.37x	38.46x	-.--%	228B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.57x	0.85x	14.92x	2.19%	185B
ZHONGJI INNOLIGHT CO., LTD.	40.14x	12.33x	31.01x	0.27%	182B
MOTOROLA SOLUTIONS, INC.	31.52x	5.97x	17.48x	1.14%	69.4B
NOKIA OYJ	41.99x	2.68x	17.43x	1.42%	67.54B
CIENA CORPORATION	85.58x	9.97x	46.02x	-.--%	63.05B
LUMENTUM HOLDINGS INC.	155.52x	20.02x	58.78x	-.--%	59.76B
GARMIN LTD.	25.7x	5.55x	19.22x	1.69%	46.98B
Average	54.62x	9.27x	29.24x	0.9%	137.21B
Weighted average by Cap.	44.91x	9.39x	26.39x	0.99%