Corero Network Security PLC
LSE:CNS

Watchlist Manager
Corero Network Security PLC Logo
Corero Network Security PLC
LSE:CNS
Watchlist
Price: 17.7 GBX 1.14% Market Closed
Market Cap: 90.7m GBX

Relative Value

The Relative Value of one CNS stock under the Base Case scenario is 8.46 GBX. Compared to the current market price of 17.7 GBX, Corero Network Security PLC is Overvalued by 52%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CNS Relative Value
Base Case
8.46 GBX
Overvaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
27
Median 3Y
2.9
Median 5Y
3.6
Industry
2.3
Forward
0
vs History
3
vs Industry
5
Median 3Y
49.5
Median 5Y
-4.4
Industry
22.1
Forward
0.7
vs History
6
vs Industry
20
Median 3Y
18.6
Median 5Y
17.2
Industry
16.7
vs History
vs Industry
3
Median 3Y
-28.9
Median 5Y
-8.5
Industry
20.9
vs History
14
vs Industry
18
Median 3Y
4.3
Median 5Y
4.4
Industry
2.8
vs History
vs Industry
Median 3Y
-25.9
Median 5Y
-28.6
Industry
2.3
Forward
-0.1
vs History
vs Industry
Median 3Y
-29.1
Median 5Y
-32.8
Industry
4.6
vs History
vs Industry
Median 3Y
-212.7
Median 5Y
-152
Industry
12.2
Forward
-1
vs History
vs Industry
0
Median 3Y
-730.3
Median 5Y
80.6
Industry
15.7
Forward
-2.3
vs History
vs Industry
1
Median 3Y
-175.7
Median 5Y
-158.2
Industry
15.1
vs History
3
vs Industry
4
Median 3Y
-887
Median 5Y
-374.1
Industry
18.1
vs History
vs Industry
Median 3Y
-31.4
Median 5Y
-34.3
Industry
2.3

Multiples Across Competitors

CNS Competitors Multiples
Corero Network Security PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Corero Network Security PLC
LSE:CNS
90.7m GBP 4.9 242.4 -149.6 -826.4
US
Microsoft Corp
NASDAQ:MSFT
2.9T USD 11.1 31.4 20.2 24.8
US
Oracle Corp
NYSE:ORCL
388.2B USD 7 31.9 19.3 25.8
US
ServiceNow Inc
NYSE:NOW
195.6B USD 17.1 127.2 91.7 128.5
US
Palo Alto Networks Inc
NASDAQ:PANW
118.2B USD 13.8 94.2 84.1 110
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
105.3B USD 26.6 -5 465 1 057.3 -864.2
US
Fortinet Inc
NASDAQ:FTNT
78.1B USD 13.1 44.7 38.3 40.9
US
VMware Inc
XETRA:BZF1
58B EUR 4.8 46.2 21.3 36
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 145.2 845.1 255.6 386.3
US
Zscaler Inc
NASDAQ:ZS
33.4B USD 13.8 -2 148 -34 298.1 -313.8
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
22.4B USD 8.6 26.3 21.7 23.8
P/E Multiple
Earnings Growth PEG
UK
Corero Network Security PLC
LSE:CNS
Average P/E: 165.5
242.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
31.4
15%
2.1
US
Oracle Corp
NYSE:ORCL
31.9
30%
1.1
US
ServiceNow Inc
NYSE:NOW
127.2
53%
2.4
US
Palo Alto Networks Inc
NASDAQ:PANW
94.2
4%
23.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -5 465 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
44.7
15%
3
US
V
VMware Inc
XETRA:BZF1
46.2
39%
1.2
US
Xperi Holding Corp
LSE:0M2A
845.1
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -2 148 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
26.3
16%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Corero Network Security PLC
LSE:CNS
Average EV/EBITDA: 178.8
Negative Multiple: -149.6
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.2
15%
1.3
US
Oracle Corp
NYSE:ORCL
19.3
24%
0.8
US
ServiceNow Inc
NYSE:NOW
91.7
54%
1.7
US
Palo Alto Networks Inc
NASDAQ:PANW
84.1
49%
1.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
1 057.3
179%
5.9
US
Fortinet Inc
NASDAQ:FTNT
38.3
18%
2.1
US
V
VMware Inc
XETRA:BZF1
21.3
19%
1.1
US
Xperi Holding Corp
LSE:0M2A
255.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -34 298.1 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
21.7
12%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Corero Network Security PLC
LSE:CNS
Average EV/EBIT: 97
Negative Multiple: -826.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
24.8
15%
1.7
US
Oracle Corp
NYSE:ORCL
25.8
28%
0.9
US
ServiceNow Inc
NYSE:NOW
128.5
66%
1.9
US
Palo Alto Networks Inc
NASDAQ:PANW
110
60%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -864.2 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
40.9
18%
2.3
US
V
VMware Inc
XETRA:BZF1
36
30%
1.2
US
Xperi Holding Corp
LSE:0M2A
386.3
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -313.8 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.8
14%
1.7