Valuation Corero Network Security plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:14 2026-07-16 EDT			5-day change	1st Jan Change
8.350 ^GBX	-7.22%		-9.73%	-12.57%

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	57.65	-	-
Change	-	-33.47%	-5.42%	139.67%	-47.88%	-12.42%	-	-
Enterprise Value (EV) ¹	75.33	51.28	47.54	121	61.8	53.27	52.36	50.19
Change	-	-31.93%	-7.29%	154.49%	-48.93%	-13.8%	-1.71%	-4.14%
P/E	-	-	-	247x	-129x	173x	40.9x	11.3x
PBR	-	3.59x	-	-	-	-	-	-
PEG	-	-	-	-	1x	-1x	0x	0x
Capitalization / Revenue	4.01x	2.77x	2.36x	5.14x	2.58x	1.98x	1.75x	1.56x
EV / Revenue	3.61x	2.55x	2.13x	4.93x	2.42x	1.83x	1.59x	1.36x
EV / EBITDA	18.2x	30.9x	21.7x	48.4x	33.7x	16.5x	11.3x	8.1x
EV / EBIT	47.8x	-78.3x	337x	124x	-190x	152x	34x	17x
EV / FCF	123x	-13.3x	20.5x	48.5x	28.9x	266x	87.3x	55.8x
FCF Yield	0.81%	-7.51%	4.87%	2.06%	3.45%	0.38%	1.15%	1.79%
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	0.1126	0.1126	0.1126
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	186.76x	1.98x	17.86x	-	62.17M
IBM	22.73x	3.45x	12.34x	3.2%	199B
SNOWFLAKE INC.	-95.22x	15.06x	87.19x	-.--%	94.23B
ACCENTURE PLC	10.18x	1.12x	5.86x	4.74%	83.85B
TATA CONSULTANCY SERVICES LTD.	14.2x	2.58x	9.76x	5.79%	82.32B
RELX PLC	19.66x	5.16x	12.73x	2.89%	59.44B
INFOSYS LIMITED	13.98x	2.04x	8.55x	5.57%	45.29B
NEC CORPORATION	19.71x	1.46x	9.24x	1%	34.94B
FUJITSU LIMITED	18.39x	1.48x	9.29x	1.61%	34.44B
HCL TECHNOLOGIES LIMITED	15.91x	2.04x	9.47x	5.43%	32.85B
Average	22.63x	3.64x	18.23x	3.36%	66.59B
Weighted average by Cap.	1.83x	4.47x	21.11x	3.31%