Valuation Corero Network Security plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:14 2026-07-17 EDT			5-day change	1st Jan Change
8.250 ^GBX	-1.20%		-10.81%	-13.61%

07-07	Corero Network Security And Commercis Partners To Deliver Advanced Real-Time DDoS Protection Solutions Across The Middle East	CI
06-23	Corero Network Security Plc And ITcare S.R.L. Expand Cybersecurity Reach Through Strategic Partnership	CI

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	56.85	-	-
Change	-	-33.47%	-5.42%	139.67%	-47.88%	-13.65%	-	-
Enterprise Value (EV) ¹	75.33	51.28	47.54	121	61.8	52.46	51.55	49.38
Change	-	-31.93%	-7.29%	154.49%	-48.93%	-15.11%	-1.74%	-4.21%
P/E	-	-	-	247x	-129x	171x	40.4x	11.1x
PBR	-	3.59x	-	-	-	-	-	-
PEG	-	-	-	-	1x	-1x	0x	0x
Capitalization / Revenue	4.01x	2.77x	2.36x	5.14x	2.58x	1.95x	1.73x	1.54x
EV / Revenue	3.61x	2.55x	2.13x	4.93x	2.42x	1.8x	1.57x	1.34x
EV / EBITDA	18.2x	30.9x	21.7x	48.4x	33.7x	16.2x	11.1x	7.97x
EV / EBIT	47.8x	-78.3x	337x	124x	-190x	150x	33.5x	16.8x
EV / FCF	123x	-13.3x	20.5x	48.5x	28.9x	262x	85.9x	54.9x
FCF Yield	0.81%	-7.51%	4.87%	2.06%	3.45%	0.38%	1.16%	1.82%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	-	-	0.001	-0.001	0.00065	0.00275	0.01
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	3.236	4.624	6.196
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	0.1110	0.1110	0.1110
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CORERO NETWORK SECURITY PLC	173.18x	1.83x	16.46x	-	57.65M
IBM	22.75x	3.56x	12.5x	3.08%	206B
SNOWFLAKE INC.	-94.57x	14.96x	86.58x	-.--%	93.59B
ACCENTURE PLC	10.75x	1.18x	6.19x	4.49%	88.49B
TATA CONSULTANCY SERVICES LTD.	14.27x	2.6x	9.81x	5.76%	82.64B
RELX PLC	19.67x	5.16x	12.73x	2.89%	59.43B
INFOSYS LIMITED	14.06x	2.05x	8.6x	5.54%	45.48B
NEC CORPORATION	20.5x	1.52x	9.63x	0.96%	36.26B
FUJITSU LIMITED	18.61x	1.5x	9.41x	1.6%	34.78B
HCL TECHNOLOGIES LIMITED	16.18x	2.07x	9.64x	5.34%	33.34B
Average	21.54x	3.64x	18.16x	3.3%	68B
Weighted average by Cap.	2.52x	4.45x	20.86x	3.24%