|
Delayed
London S.E.
10:43:11 01/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 7.280 GBX | +0.41% |
|
+0.41% | -23.77% |
| 08-21 | Corero Network announces AI-augmented cloud-assist for SmartWall ONE | AN |
| 08-20 | Corero Network Security Launches AI-Augmented Cloud-Assist For SmartWall ONE | CI |
Company Valuation: Corero Network Security plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 83.76 | 55.72 | 52.7 | 126.3 | 65.83 | 50.35 | - | - |
| Change | - | -33.47% | -5.42% | 139.67% | -47.88% | -23.52% | - | - |
| Enterprise Value (EV) 1 | 75.33 | 51.28 | 47.54 | 121 | 61.8 | 45.96 | 45.05 | 42.88 |
| Change | - | -31.93% | -7.29% | 154.49% | -48.93% | -25.62% | -1.98% | -4.81% |
| P/E | - | - | - | 247x | -129x | 151x | 35.7x | 17.9x |
| PBR | - | 3.59x | - | - | - | - | - | - |
| PEG | - | - | - | - | 1x | -1x | 0x | 0x |
| Capitalization / Revenue | 4.01x | 2.77x | 2.36x | 5.14x | 2.58x | 1.73x | 1.53x | 1.36x |
| EV / Revenue | 3.61x | 2.55x | 2.13x | 4.93x | 2.42x | 1.58x | 1.37x | 1.16x |
| EV / EBITDA | 18.2x | 30.9x | 21.7x | 48.4x | 33.7x | 13.8x | 9.54x | 6.76x |
| EV / EBIT | 47.8x | -78.3x | 337x | 124x | -190x | 131x | 29.2x | 14.6x |
| EV / FCF | 123x | -13.3x | 20.5x | 48.5x | 28.9x | 230x | 75.1x | 47.6x |
| FCF Yield | 0.81% | -7.51% | 4.87% | 2.06% | 3.45% | 0.44% | 1.33% | 2.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | - | - | - | 0.001 | -0.001 | 0.00065 | 0.00275 | 0.0055 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 20.9 | 20.12 | 22.35 | 24.56 | 25.5 | 29.17 | 32.87 | 36.91 |
| EBITDA 1 | 4.15 | 1.658 | 2.186 | 2.5 | 1.832 | 3.336 | 4.724 | 6.346 |
| EBIT 1 | 1.576 | -0.655 | 0.141 | 0.976 | -0.325 | 0.35 | 1.541 | 2.946 |
| Net income 1 | 1.522 | 0.554 | -0.17 | 0.498 | -0.711 | 0.171 | 1.103 | 1.969 |
| Net Debt 1 | -8.424 | -4.438 | -5.16 | -5.321 | -4.034 | -4.384 | -5.295 | -7.463 |
| Reference price 2 | 0.1693 | 0.1115 | 0.1051 | 0.2466 | 0.1285 | 0.0983 | 0.0983 | 0.0983 |
| Nbr of stocks (in thousands) | 494,852 | 499,954 | 501,528 | 512,165 | 512,165 | 512,165 | - | - |
| Announcement Date | 4/26/22 A | 4/25/23 A | 3/27/24 A | 4/1/25 A | 3/24/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 151.23x | 1.58x | 13.78x | - | 50.32M | |
| 22.96x | 3.75x | 13.08x | 2.89% | 220B | |
| 14.1x | 1.55x | 8.16x | 3.4% | 116B | |
| -115.94x | 18.44x | 106.65x | -.--% | 115B | |
| 15.54x | 2.85x | 10.74x | 5.29% | 91.23B | |
| 20.92x | 5.47x | 13.43x | 2.72% | 63.24B | |
| 14.86x | 2.16x | 9.18x | 5.24% | 48.26B | |
| 21.83x | 1.79x | 11.03x | 1.39% | 42.01B | |
| 21.31x | 1.62x | 10.27x | 0.87% | 40.75B | |
| 18.11x | 2.29x | 10.97x | 4.82% | 37.32B | |
| Average | 18.49x | 4.15x | 20.73x | 2.96% | 77.42B | |
| Weighted average by Cap. | -0.90x | 5.24x | 25.38x | 2.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CNS Stock
- Valuation Corero Network Security plc
Select your edition
All financial news and data tailored to specific country editions
