investorscraft@gmail.com

Intrinsic ValueParrot S.A. (PARRO.PA)

Previous Close7.46
Intrinsic Value
Upside potential
Previous Close
7.46

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 advanced drone technology, precision agriculture, and 3D mapping applications. The company generates revenue through hardware sales, including drones and sensors, as well as software subscriptions like Pix4Dmapper, which serves industries such as agriculture, defense, and surveying. Parrot’s diversified product portfolio, spanning vine monitoring, connected garden solutions, and AR drones, positions it as a niche player in the growing drone market. While it competes with larger aerospace and tech firms, its focus on specialized applications—such as precision farming and inspection services—provides differentiation. However, the company operates in a capital-intensive industry with evolving regulatory challenges, requiring sustained R&D investment to maintain competitiveness. Parrot’s presence in France and international markets underscores its ambition to scale, though its market share remains modest compared to global leaders.

Revenue Profitability And Efficiency

Parrot reported revenue of €78.1 million in its latest fiscal year, reflecting its niche market focus. However, the company posted a net loss of €9.2 million, indicating ongoing profitability challenges. Operating cash flow of €5.8 million suggests some operational efficiency, but capital expenditures of €2.2 million highlight continued investment needs. The diluted EPS of -€0.3 further underscores the current lack of earnings power.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS reveal weak earnings generation, likely due to high R&D and operational costs inherent in the drone industry. With €33.6 million in cash and equivalents, Parrot maintains liquidity, but its modest operating cash flow relative to losses raises questions about sustainable capital efficiency. The balance between growth spending and profitability remains a critical challenge.

Balance Sheet And Financial Health

Parrot’s balance sheet shows €33.6 million in cash against €8.7 million in total debt, indicating a solid liquidity position with low leverage. This conservative debt profile provides flexibility, though recurring losses could pressure cash reserves over time. The absence of dividends aligns with its reinvestment-focused strategy, prioritizing growth over shareholder returns in the near term.

Growth Trends And Dividend Policy

Parrot’s growth is tied to adoption trends in commercial drones and precision agriculture, sectors with long-term potential but near-term uncertainty. The company does not pay dividends, reinvesting cash flow into product development and market expansion. Its ability to scale software subscriptions and hardware sales will determine future revenue trajectory, though profitability remains elusive.

Valuation And Market Expectations

With a market cap of €211.9 million, Parrot trades at approximately 2.7x revenue, reflecting investor expectations for future growth in drone applications. The beta of 0.774 suggests lower volatility than the broader market, possibly due to its niche positioning. However, persistent losses may weigh on valuation until sustainable profitability is demonstrated.

Strategic Advantages And Outlook

Parrot’s strengths lie in its specialized drone solutions and software ecosystem, particularly in agriculture and mapping. Regulatory advancements in drone usage could unlock new opportunities, but competition and high R&D costs pose risks. The outlook hinges on achieving scale in key verticals while improving margins—a challenging but feasible path if execution aligns with market demand.

Sources

Company filings, Euronext Paris disclosures

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