|
Market Closed -
London S.E.
11:35:24 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 11.25 GBX | -3.23% |
|
-11.76% | +17.80% |
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 | 76.5 | - | - |
| Change | - | -33.47% | -5.42% | 139.67% | -47.88% | 16.2% | - | - |
| Enterprise Value (EV) 1 | 75.33 | 51.28 | 47.54 | 121 | 61.8 | 72.17 | 71.22 | 69.41 |
| Change | - | -31.93% | -7.29% | 154.49% | -48.93% | 16.78% | -1.31% | -2.54% |
| P/E | - | - | - | 247x | -129x | 33.6x | 23x | 13.6x |
| PBR | - | 3.59x | - | - | - | - | - | - |
| PEG | - | - | - | - | 1x | -0x | 0.5x | 0.2x |
| Capitalization / Revenue | 4.01x | 2.77x | 2.36x | 5.14x | 2.58x | 2.4x | 2.14x | 1.9x |
| EV / Revenue | 3.61x | 2.55x | 2.13x | 4.93x | 2.42x | 2.26x | 1.99x | 1.72x |
| EV / EBITDA | 18.2x | 30.9x | 21.7x | 48.4x | 33.7x | 13.4x | 10.6x | 7.91x |
| EV / EBIT | 47.8x | -78.3x | 337x | 124x | -190x | 25.1x | 19x | 12.9x |
| EV / FCF | 123x | -13.3x | 20.5x | 48.5x | 28.9x | 1,443x | 95x | 86.8x |
| FCF Yield | 0.81% | -7.51% | 4.87% | 2.06% | 3.45% | 0.07% | 1.05% | 1.15% |
| 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 | 5.378 | 6.697 | 8.773 |
| 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 | 0.1494 | 0.1494 | 0.1494 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 34.5x | 2.33x | 13.82x | - | 78.63M | |
| 21.6x | 3.56x | 12.43x | 3.08% | 207B | |
| 21.58x | 4.56x | 11.19x | 0.77% | 185B | |
| -607.69x | 43.23x | 177.59x | -.--% | 125B | |
| -129.95x | 18.06x | 99.96x | -.--% | 116B | |
| 13.16x | 1.47x | 7.72x | 3.65% | 108B | |
| 13.16x | 2.39x | 9.01x | 6.24% | 76.63B | |
| 19.26x | 5.15x | 12.66x | 2.91% | 57.36B | |
| -16.8x | 7.28x | 12.38x | -.--% | 47.39B | |
| 22.08x | 1.83x | 11.56x | 1.41% | 43.4B | |
| Average | -60.91x | 8.99x | 36.83x | 2.01% | 96.78B | |
| Weighted average by Cap. | -81.80x | 10.51x | 43.30x | 1.95% |
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
