investorscraft@gmail.com

Intrinsic ValueParrot S.A. (0OPY.L)

Previous Close£7.38
Intrinsic Value
Upside potential
Previous Close
£7.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Parrot S.A. operates in the commercial drone and software solutions sector, specializing in precision agriculture, 3D mapping, and defense applications. The company generates revenue through hardware sales, including drones and sensors, as well as software subscriptions like Pix4Dmapper, which supports drone-based modeling and data analysis. Its diversified product portfolio caters to agriculture, surveying, and security markets, positioning it as a niche player in the growing drone technology industry. Parrot distinguishes itself through integrated solutions that combine hardware with proprietary software, enhancing operational efficiency for clients in specialized verticals. While it faces competition from larger aerospace and tech firms, its focus on precision applications and SaaS offerings provides a defensible market position. The company’s expansion into vine monitoring and connected solutions further diversifies its revenue streams, though its scale remains modest compared to global leaders.

Revenue Profitability And Efficiency

Parrot reported revenue of €78.1 million for the latest fiscal year, reflecting its niche market focus. However, profitability remains challenged, with a net loss of €9.2 million and negative diluted EPS of €0.30. Operating cash flow of €5.8 million suggests some operational efficiency, though capital expenditures of €2.2 million indicate ongoing investments in technology and product development.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its current reinvestment phase, with losses partly offset by positive operating cash flow. Capital efficiency is constrained by R&D and market expansion costs, though its €33.6 million cash reserve provides liquidity to sustain operations. Debt is manageable at €8.7 million, suggesting a balanced approach to financing.

Balance Sheet And Financial Health

Parrot maintains a solid liquidity position with €33.6 million in cash and equivalents, against total debt of €8.7 million. This conservative leverage ratio supports financial stability, though recurring losses may pressure cash reserves over time. The absence of dividends aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

Growth is driven by demand for drone-based solutions in agriculture and surveying, though profitability challenges persist. The company does not pay dividends, reinvesting cash flow into product innovation and market expansion. Shareholder returns are contingent on future commercialization success.

Valuation And Market Expectations

With a market cap of €207.6 million, Parrot trades at a premium to revenue, reflecting growth expectations in the drone sector. Investors likely anticipate scalability of its software offerings, though execution risks remain given its unprofitable status.

Strategic Advantages And Outlook

Parrot’s integration of hardware and software provides a competitive edge in precision applications. Near-term challenges include achieving profitability, but its focus on high-margin SaaS and expansion into adjacent markets could drive long-term value. The outlook hinges on adoption rates in agriculture and defense sectors.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount