Relative Value

The Relative Value of one PAOTF stock under the Base Case scenario is hidden USD. Compared to the current market price of 9.15 USD, Parrot SA is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

PAOTF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

PAOTF Competitors Multiples
Parrot SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Parrot SA
OTC:PAOTF
230.3m USD 2.9 -17.2 -32.4 -20.9
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
307.7B USD 5.3 29.9 20.1 24.2
US
Arista Networks Inc
NYSE:ANET
185.2B USD 21.9 55.1 47.4 48.3
CN
Zhongji Innolight Co Ltd
SZSE:300308
709.8B CNY 22.9 84.7 71.9 71.9
US
Motorola Solutions Inc
NYSE:MSI
67B USD 5.9 31.6 23.6 26.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
320.3B SEK 1.3 11.2 7 8.9
US
Ciena Corp
NYSE:CIEN
35.8B USD 7.5 288.1 79.3 115
FI
Nokia Oyj
OMXH:NOKIA
28.8B EUR 1.5 30.9 14.1 26.9
US
Ubiquiti Inc
NYSE:UI
34.8B USD 12.6 44 36.5 37.3
CN
Suzhou TFC Optical Communication Co Ltd
SZSE:300394
194.9B CNY 41 106.8 95.9 95.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Parrot SA
OTC:PAOTF
Average EV/EBITDA: 36 441.5
Negative Multiple: -32.4
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
20.1
19%
1.1
US
Arista Networks Inc
NYSE:ANET
47.4
28%
1.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
71.9
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
23.6
14%
1.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7
0%
N/A
US
Ciena Corp
NYSE:CIEN
79.3
56%
1.4
FI
Nokia Oyj
OMXH:NOKIA
14.1
N/A N/A
US
Ubiquiti Inc
NYSE:UI
36.5
7%
5.2
CN
Suzhou TFC Optical Communication Co Ltd
SZSE:300394
95.9
56%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Parrot SA
OTC:PAOTF
Average EV/EBIT: 50.6
Negative Multiple: -20.9
N/A N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
24.2
23%
1.1
US
Arista Networks Inc
NYSE:ANET
48.3
28%
1.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
71.9
88%
0.8
US
Motorola Solutions Inc
NYSE:MSI
26.6
15%
1.8
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
8.9
-7%
N/A
US
Ciena Corp
NYSE:CIEN
115
69%
1.7
FI
Nokia Oyj
OMXH:NOKIA
26.9
N/A N/A
US
Ubiquiti Inc
NYSE:UI
37.3
7%
5.3
CN
Suzhou TFC Optical Communication Co Ltd
SZSE:300394
95.9
51%
1.9