Valuation Corero Network Security plc OTC Markets
Stocks
DDOSF
GB00B54X0432
IT Services & Consulting
|
Market Closed -
OTC Markets
13:31:27 2026-06-03 EDT
|
5-day change | 1st Jan Change | ||
| 0.1655 USD | +18.21% |
|
+28.49% | +16.55% |
| 08-06 | EARNINGS AND TRADING: PZ Cussons profit soars; Digitalbox profit hit | AN |
| 08-06 | Earnings Flash (CNS.L) Corero Network Security Reports H1 Revenue $15.5M | MT |
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 | 52.73 | - | - |
| Change | - | -33.47% | -5.42% | 139.67% | -47.88% | -19.89% | - | - |
| Enterprise Value (EV) 1 | 75.33 | 51.28 | 47.54 | 121 | 61.8 | 48.35 | 47.44 | 45.27 |
| Change | - | -31.93% | -7.29% | 154.49% | -48.93% | -21.76% | -1.88% | -4.57% |
| P/E | - | - | - | 247x | -129x | 158x | 37.4x | 18.7x |
| PBR | - | 3.59x | - | - | - | - | - | - |
| PEG | - | - | - | - | 1x | -1x | 0x | 0x |
| Capitalization / Revenue | 4.01x | 2.77x | 2.36x | 5.14x | 2.58x | 1.81x | 1.6x | 1.43x |
| EV / Revenue | 3.61x | 2.55x | 2.13x | 4.93x | 2.42x | 1.66x | 1.44x | 1.23x |
| EV / EBITDA | 18.2x | 30.9x | 21.7x | 48.4x | 33.7x | 14.5x | 10x | 7.13x |
| EV / EBIT | 47.8x | -78.3x | 337x | 124x | -190x | 138x | 30.8x | 15.4x |
| EV / FCF | 123x | -13.3x | 20.5x | 48.5x | 28.9x | 242x | 79.1x | 50.3x |
| FCF Yield | 0.81% | -7.51% | 4.87% | 2.06% | 3.45% | 0.41% | 1.26% | 1.99% |
| 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 | 0.1030 | 0.1030 | 0.1030 |
| Nbr of stocks (in thousands) | 494,852 | 499,954 | 501,528 | 512,165 | 512,165 | 512,165 | - | - |
| Announcement Date | 4/26/22 | 4/25/23 | 3/27/24 | 4/1/25 | 3/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.25x | 3.75x | 13.1x | 2.88% | 221B | |
| -115.3x | 18.35x | 105.96x | -.--% | 114B | |
| 13.11x | 1.45x | 7.6x | 3.65% | 108B | |
| 15.29x | 2.8x | 10.56x | 5.37% | 89.33B | |
| 19.78x | 5.21x | 12.81x | 2.88% | 59.78B | |
| 15.31x | 2.24x | 9.49x | 5.1% | 49.52B | |
| 22.87x | 1.75x | 11.09x | 0.83% | 43.08B | |
| 21.64x | 1.77x | 10.98x | 1.35% | 41.87B | |
| 18.53x | 2.38x | 11.3x | 4.67% | 38.48B | |
| Average | 3.83x | 4.41x | 21.43x | 2.97% | 85.01B | |
| Weighted average by Cap. | -0.89x | 5.22x | 25.29x | 2.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CNS Stock
- DDOSF Stock
- Valuation Corero Network Security plc
Select your edition
All financial news and data tailored to specific country editions
