|
Market Closed -
London S.E.
16:35:19 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 15.00 GBX | 0.00% |
|
-1.64% | +57.07% |
| 10-14 | 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 | 102.8 | - | - |
| Change | - | -33.47% | -5.42% | 139.67% | -47.88% | 56.1% | - | - |
| Enterprise Value (EV) 1 | 75.33 | 51.28 | 47.54 | 121 | 61.8 | 98.43 | 97.49 | 95.68 |
| Change | - | -31.93% | -7.29% | 154.49% | -48.93% | 59.29% | -0.96% | -1.85% |
| P/E | - | - | - | 247x | -129x | 45.1x | 30.9x | 18.2x |
| PBR | - | 3.59x | - | - | - | - | - | - |
| PEG | - | - | - | - | 1x | -0x | 0.7x | 0.3x |
| Capitalization / Revenue | 4.01x | 2.77x | 2.36x | 5.14x | 2.58x | 3.22x | 2.87x | 2.55x |
| EV / Revenue | 3.61x | 2.55x | 2.13x | 4.93x | 2.42x | 3.08x | 2.73x | 2.38x |
| EV / EBITDA | 18.2x | 30.9x | 21.7x | 48.4x | 33.7x | 18.3x | 14.6x | 10.9x |
| EV / EBIT | 47.8x | -78.3x | 337x | 124x | -190x | 34.2x | 26x | 17.8x |
| EV / FCF | 123x | -13.3x | 20.5x | 48.5x | 28.9x | 1,969x | 130x | 120x |
| FCF Yield | 0.81% | -7.51% | 4.87% | 2.06% | 3.45% | 0.05% | 0.77% | 0.84% |
| 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 | 0.2006 | 0.2006 | 0.2006 |
| Nbr of stocks (in thousands) | 494,852 | 499,954 | 501,528 | 512,165 | 512,165 | 512,165 | - | - |
| Announcement Date | 26/04/22 | 25/04/23 | 27/03/24 | 01/04/25 | 24/03/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.09x | 3.08x | 18.34x | - | 103M | |
| 25.36x | 4.07x | 14.15x | 2.67% | 239B | |
| 23.79x | 4.98x | 12.21x | 0.7% | 205B | |
| 17.03x | 1.93x | 9.96x | 2.78% | 147B | |
| -128.1x | 17.78x | 97.77x | -.--% | 115B | |
| -561.92x | 39.94x | 164.06x | -.--% | 116B | |
| 16.5x | 2.98x | 11.48x | 4.88% | 96.43B | |
| 23.56x | 6.08x | 14.93x | 2.4% | 70.72B | |
| 25.06x | 2.08x | 13.2x | 1.24% | 49.53B | |
| 15.1x | 2.19x | 9.29x | 5.47% | 49.23B | |
| Average | -49.85x | 8.51x | 36.54x | 2.24% | 108.75B | |
| Weighted average by Cap. | -56.27x | 9.08x | 37.58x | 1.99% |
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
