Corero Network Security PLC
LSE:CNS
Intrinsic Value
Corero Network Security Plc engages in the development and provision of distributed denial of service defense solutions. [ Read More ]
The intrinsic value of one CNS stock under the Base Case scenario is 5.5956 GBX. Compared to the current market price of 9.4199 GBX, Corero Network Security PLC is Overvalued by 41%.
Valuation Backtest
Corero Network Security PLC
Run backtest to discover the historical profit from buying and selling CNS stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Corero Network Security PLC
Current Assets | 10.4m |
Cash & Short-Term Investments | 6.2m |
Receivables | 4.1m |
Other Current Assets | 108k |
Non-Current Assets | 15.5m |
PP&E | 559k |
Intangibles | 13.6m |
Other Non-Current Assets | 1.3m |
Current Liabilities | 7.7m |
Accounts Payable | 3m |
Other Current Liabilities | 4.7m |
Non-Current Liabilities | 2.8m |
Other Non-Current Liabilities | 2.8m |
Earnings Waterfall
Corero Network Security PLC
Revenue
|
21.8m
USD
|
Cost of Revenue
|
-2.5m
USD
|
Gross Profit
|
19.3m
USD
|
Operating Expenses
|
-19.5m
USD
|
Operating Income
|
-248k
USD
|
Other Expenses
|
-113k
USD
|
Net Income
|
-361k
USD
|
Free Cash Flow Analysis
Corero Network Security PLC
What is Free Cash Flow?
CNS Profitability Score
Profitability Due Diligence
Corero Network Security PLC's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Corero Network Security PLC's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
CNS Solvency Score
Solvency Due Diligence
Corero Network Security PLC's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Score
Corero Network Security PLC's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CNS Price Targets Summary
Corero Network Security PLC
According to Wall Street analysts, the average 1-year price target for CNS is 11.22 GBX with a low forecast of 11.11 GBX and a high forecast of 11.55 GBX.
Shareholder Return
CNS Price
Corero Network Security PLC
Average Annual Return | 10.81% |
Standard Deviation of Annual Returns | 46.38% |
Max Drawdown | -77% |
Market Capitalization | 47.1m GBX |
Shares Outstanding | 508 828 000 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Corero Network Security Plc engages in the development and provision of distributed denial of service defense solutions. The company is headquartered in Uxbridge, Middlesex and currently employs 59 full-time employees. The firm operates through Corero Network Security segment. The Company’s SmartWall family of DDoS protection solutions mitigates a range of attacks, all while maintaining the availability of applications and services it is protecting and without disrupting the delivery of legitimate traffic. The company is designed to handle network-based DDoS attacks or floods, reflective amplified spoof attacks, as well as attacks that are typically too low to be detected by out of band solutions. Its SecureWatch Managed Services are a suite of configuration optimization, monitoring and mitigation response services. The Company’s operational centers are in Marlborough, Massachusetts, the United States and Edinburgh, United Kingdom.
Contact
IPO
Employees
Officers
The intrinsic value of one CNS stock under the Base Case scenario is 5.5956 GBX.
Compared to the current market price of 9.4199 GBX, Corero Network Security PLC is Overvalued by 41%.