|
Market Closed -
London S.E.
18:35:04 16/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 15.25 GBX | +2.52% |
|
+32.61% | +59.69% |
| 10-15 | Tatton backs guidance; Serval fundraise | AN |
| 10-14 | WINNERS & LOSERS: 80 Mile up as US president plots Greenland exploring | AN |
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 | 104.2 | - | - |
| Change | - | -33.47% | -5.42% | 139.67% | -47.88% | 58.28% | - | - |
| Enterprise Value (EV) 1 | 75.33 | 51.28 | 47.54 | 121 | 61.8 | 99.87 | 98.92 | 97.11 |
| Change | - | -31.93% | -7.29% | 154.49% | -48.93% | 61.61% | -0.95% | -1.83% |
| P/E | - | - | - | 247x | -129x | 45.7x | 31.3x | 18.5x |
| PBR | - | 3.59x | - | - | - | - | - | - |
| PEG | - | - | - | - | 1x | -0x | 0.7x | 0.3x |
| Capitalization / Revenue | 4.01x | 2.77x | 2.36x | 5.14x | 2.58x | 3.26x | 2.91x | 2.59x |
| EV / Revenue | 3.61x | 2.55x | 2.13x | 4.93x | 2.42x | 3.13x | 2.77x | 2.41x |
| EV / EBITDA | 18.2x | 30.9x | 21.7x | 48.4x | 33.7x | 18.6x | 14.8x | 11.1x |
| EV / EBIT | 47.8x | -78.3x | 337x | 124x | -190x | 34.7x | 26.4x | 18.1x |
| EV / FCF | 123x | -13.3x | 20.5x | 48.5x | 28.9x | 1,997x | 132x | 121x |
| FCF Yield | 0.81% | -7.51% | 4.87% | 2.06% | 3.45% | 0.05% | 0.76% | 0.82% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | - | - | - | 0.001 | -0.001 | 0.00445 | 0.0065 | 0.011 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 20.9 | 20.12 | 22.35 | 24.56 | 25.5 | 31.93 | 35.77 | 40.25 |
| EBITDA 1 | 4.15 | 1.658 | 2.186 | 2.5 | 1.832 | 5.367 | 6.7 | 8.75 |
| EBIT 1 | 1.576 | -0.655 | 0.141 | 0.976 | -0.325 | 2.878 | 3.747 | 5.373 |
| Net income 1 | 1.522 | 0.554 | -0.17 | 0.498 | -0.711 | 2.332 | 2.99 | 4.026 |
| Net Debt 1 | -8.424 | -4.438 | -5.16 | -5.321 | -4.034 | -4.328 | -5.276 | -7.082 |
| Reference price 2 | 0.1693 | 0.1115 | 0.1051 | 0.2466 | 0.1285 | 0.2034 | 0.2034 | 0.2034 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.72x | 3.13x | 18.61x | - | 104M | |
| 22.87x | 3.72x | 13.04x | 2.91% | 219B | |
| 23.04x | 4.84x | 11.86x | 0.72% | 198B | |
| 15.68x | 1.78x | 9.18x | 3.02% | 136B | |
| -120.79x | 16.73x | 92.01x | -.--% | 108B | |
| -511.15x | 36.29x | 149.08x | -.--% | 106B | |
| 16.07x | 2.9x | 11.18x | 5.01% | 93.97B | |
| 22.61x | 5.86x | 14.38x | 2.51% | 67.63B | |
| 15.19x | 2.22x | 9.42x | 5.13% | 49.56B | |
| 24.75x | 2.06x | 13.03x | 1.26% | 48.6B | |
| Average | -44.60x | 7.95x | 34.18x | 2.28% | 102.6B | |
| Weighted average by Cap. | -49.03x | 8.31x | 34.36x | 2.09% |
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
