As of 2024-12-14, the Intrinsic Value of Corero Network Security PLC (CNS.L) is 3.29 GBP. This CNS.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 20.70 GBP, the upside of Corero Network Security PLC is -84.10%.

The range of the Intrinsic Value is 2.06 - 4.71 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	(6.04) - (1.30)	(2.41)	-111.6%
DCF (Growth 10y)	(0.39) - (2.36)	(0.86)	-104.2%
DCF (EBITDA 5y)	2.06 - 4.71	3.29	-84.1%
DCF (EBITDA 10y)	1.97 - 5.26	3.43	-83.4%
Fair Value	0.65 - 0.65	0.65	-96.87%
P/E	1.33 - 2.32	1.79	-91.4%
EV/EBITDA	3.38 - 6.59	4.61	-77.7%
EPV	32.57 - 41.46	37.01	78.8%
DDM - Stable	1.61 - 6.78	4.20	-79.7%
DDM - Multi	0.75 - 2.46	1.16	-94.4%