Valuation Parsons Corporation Berne S.E.

Stocks

Delayed Berne S.E.			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

08-27	Parsons Wins 2 Counter-Nuclear Smuggling Task Orders	MT
08-27	Parsons Corporation Secures Two New NNSA CNSSD Task Orders For Design And Deployment Of Counter-Nuclear Smuggling Systems Across The Middle East And Africa	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,441	4,787	6,578	9,796	6,581	5,082	-	-
Change	-	39.12%	37.4%	48.93%	-32.82%	-22.78%	-	-
Enterprise Value (EV) ¹	3,689	5,268	7,051	10,590	7,352	5,987	5,800	5,596
Change	-	42.8%	33.84%	50.2%	-30.57%	-18.57%	-3.13%	-3.51%
P/E	57x	53.2x	44.2x	43.5x	28.1x	32x	19.1x	15x
PBR	1.84x	2.37x	-	-	2.5x	1.82x	1.69x	1.54x
PEG	-	1.1x	0.7x	0.9x	7.45x	-1x	0.3x	0.5x
Capitalization / Revenue	0.94x	1.14x	1.21x	1.45x	1.03x	0.8x	0.76x	0.72x
EV / Revenue	1.01x	1.26x	1.3x	1.57x	1.16x	0.94x	0.86x	0.79x
EV / EBITDA	11.9x	14.9x	15.2x	17.5x	12.1x	11.5x	8.69x	7.82x
EV / EBIT	27.9x	28.4x	24.5x	24.7x	17.6x	16.9x	12x	9.88x
EV / FCF	20x	25.5x	19.2x	22.3x	17.9x	16.2x	12.5x	10.9x
FCF Yield	5%	3.93%	5.21%	4.48%	5.58%	6.16%	8%	9.14%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.59	0.87	1.42	2.12	2.2	1.488	2.496	3.178
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,661	4,195	5,443	6,751	6,364	6,359	6,721	7,054
EBITDA ¹	309.7	352.8	464.7	605	609.3	522.4	667.5	715.9
EBIT ¹	132.4	185.7	288.4	428.1	418.1	353.6	481.6	566.4
Net income ¹	64.07	96.66	161.1	235.1	241.1	167.7	277.2	335.6
Net Debt ¹	248	481.1	473	794	771.4	905.4	718	514.1
Reference price ²	33.65	46.25	62.71	92.25	61.80	47.58	47.58	47.58
Nbr of stocks (in thousands)	102,258	103,503	104,889	106,190	106,489	106,805	-	-
Announcement Date	2/23/22	2/15/23	2/14/24	2/19/25	2/11/26	-	-	-

¹USD in Million²USD

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.($)
ASELSAN ELEKTRONIK SANAYI VE TICARET ANONIM SIRKETI	33.57x	6.65x	26.12x	0.2%	36.55B
PARSONS CORPORATION	31.98x	0.94x	11.46x	-.--%	5.08B
AVICHINA INDUSTRY & TECHNOLOGY COMPANY LIMITED	8.46x	-0.02x	-0.2x	3.8%	3.03B
DATA PATTERNS (INDIA) LIMITED	73.26x	22.04x	55.62x	0.18%	2.72B
EXAIL TECHNOLOGIES	82.5x	4.65x	20.22x	-.--%	2.45B
PARAS DEFENCE AND SPACE TECHNOLOGIES LIMITED	97.58x	-	-	-	1.21B
DRONESHIELD LIMITED	-41.43x	5.57x	-249.12x	-	1.16B
MILDEF GROUP AB	32.62x	3.71x	19.21x	0.57%	1.16B
Average	39.82x	6.22x	-16.67x	0.79%	6.67B
Weighted average by Cap.	36.06x	6.33x	18.13x	0.39%