Guillemot - Public Comps and Valuation Multiples

Guillemot Overview

About Guillemot

Guillemot Corp SA is engaged in designing and manufacturing. Interactive entertainment hardware and accessories. The company has two flagship brands: Hercules, for the digital hardware and peripherals and Thrustmaster, for PC and console gaming accessories. The business is spread across France, Germany, Great Britain, Spain, the United States, Canada, Italy, Belgium, China and Romania.

Founded

1984

HQ

Employees

183

Website

guillemot.com

Sectors

Consumer Electronics
Peripherals

Financials

LTM Revenue $137M

LTM EBITDA $16.1M

EV

$45.9M

Valuation Multiples

Multiples.vc

Valuation Multiples for 10K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Guillemot Financials

Guillemot has a last 12-month revenue of $137M and a last 12-month EBITDA of $16.1M.

In the most recent fiscal year, Guillemot achieved revenue of $128M and an EBITDA of $8.2M.

Guillemot expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Guillemot valuation multiples based on analyst estimates

Guillemot P&L

	FY 2023	FY 2024	FY 2025	LTM	NTM
Revenue	$202M	$128M	XXX	XXX	XXX
Gross Profit	$103M	$109M	XXX	XXX	XXX
Gross Margin	51%	85%	XXX	XXX	XXX
EBITDA	$35.8M	$8.2M	XXX	XXX	XXX
EBITDA Margin	18%	6%	XXX	XXX	XXX
Net Profit	$14.7M	$21.9M	XXX	XXX	XXX
Net Margin	7%	17%	XXX	XXX	XXX
Net Debt	n/a	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

Guillemot Stock Performance

As of April 23, 2025, Guillemot's stock price is EUR 5 (or $5).

Guillemot has current market cap of EUR 71.4M (or $76.7M), and EV of EUR 42.8M (or $45.9M).

See Guillemot trading valuation data

Guillemot Stock Data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$45.9M	$76.7M	XXX	XXX	XXX	XXX	$0.35

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Guillemot Valuation Multiples

As of April 23, 2025, Guillemot has market cap of $76.7M and EV of $45.9M.

Guillemot's trades at 0.3x LTM EV/Revenue multiple, and 2.9x LTM EBITDA.

Analysts estimate Guillemot's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See valuation multiples for Guillemot and 10K+ public comps

Guillemot Financial Valuation Multiples

	FY 2024	FY 2025E	FY 2026E	FY 2027E
EV	$45.9M	XXX	XXX	XXX
EV/Revenue	0.4x	XXX	XXX	XXX
EV/EBITDA	5.6x	XXX	XXX	XXX
P/E	74.1x	XXX	XXX	XXX
P/E/Growth	0.5x	XXX	XXX	XXX
EV/FCF	-40.8x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Guillemot Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Guillemot Valuation Multiples

Guillemot's NTM/LTM revenue growth is 6%

Guillemot's revenue per employee for the last fiscal year averaged $0.7M, while opex per employee averaged $0.3M for the same period.

Over next 12 months, Guillemot's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .

Analysts estimate Guillemot's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

See operational valuation multiples for Guillemot and other 10K+ public comps

Guillemot Operational Valuation Multiples

	FY 2024	NTM	FY 2025E	FY 2026E	FY 2027E
Revenue Growth	-37%	XXX	XXX	XXX	XXX
EBITDA Margin	6%	XXX	XXX	XXX	XXX
EBITDA Growth	-77%	XXX	XXX	XXX	XXX
Rule of 40 (SaaS-only)	12%	XXX	XXX	XXX	XXX
Revenue per Employee	$0.7M	XXX	XXX	XXX	XXX
Opex per Employee	$0.3M	XXX	XXX	XXX	XXX
S&M Expenses to Revenue	n/a	XXX	XXX	XXX	XXX
G&A Expenses to Revenue	n/a	XXX	XXX	XXX	XXX
R&D Expenses to Revenue	n/a	XXX	XXX	XXX	XXX
Opex to Revenue	45%	XXX	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Streaming Platforms

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Explore Valuation Multiples by Industry