W

WithSecure Oyj
F:DTV

Watchlist Manager
WithSecure Oyj
F:DTV
Watchlist
Price: 1.591 EUR -2.93%
Market Cap: 525.7m EUR

Relative Value

DTV price has not been updated for more than 4 months. This may indicate that the stock has been delisted.

The Relative Value of one DTV stock under the Base Case scenario is hidden EUR. Compared to the current market price of 1.591 EUR, WithSecure Oyj is hidden .

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.

DTV Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
59
Median 3Y
1.5
Median 5Y
1.4
Industry
2.4
Forward
2.5
vs History
vs Industry
51
Median 3Y
-4.6
Median 5Y
-4.5
Industry
22.3
Forward
-167.8
vs History
6
vs Industry
2
Median 3Y
-8
Median 5Y
-8
Industry
16
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-7.3
Industry
20.9
vs History
1
vs Industry
48
Median 3Y
1.9
Median 5Y
2.1
Industry
3
vs History
1
vs Industry
56
Median 3Y
1.3
Median 5Y
1.2
Industry
2.4
Forward
2.4
vs History
1
vs Industry
71
Median 3Y
1.8
Median 5Y
1.7
Industry
4.9
vs History
7
vs Industry
50
Median 3Y
3.3
Median 5Y
-7.2
Industry
12.2
Forward
63.1
vs History
3
vs Industry
Median 3Y
-4.8
Median 5Y
-5.8
Industry
15.9
Forward
-42.9
vs History
6
vs Industry
2
Median 3Y
-6.5
Median 5Y
-6.5
Industry
14.7
vs History
6
vs Industry
Median 3Y
-5.6
Median 5Y
-5.6
Industry
17.4
vs History
1
vs Industry
64
Median 3Y
1.1
Median 5Y
1.3
Industry
2.4

Multiples Across Competitors

DTV Competitors Multiples
WithSecure Oyj Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
WithSecure Oyj
F:DTV
301.4m EUR 3.2 -9.6 8.7 28.3
US
Microsoft Corp
NASDAQ:MSFT
3.4T USD 11.6 32.6 19.3 25
US
Oracle Corp
NYSE:ORCL
556.2B USD 9.1 36.1 24.2 33
US
ServiceNow Inc
NYSE:NOW
139.8B USD 11 80.7 55.8 77.4
US
Palo Alto Networks Inc
NASDAQ:PANW
130.6B USD 13.7 116.9 78.3 99.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
116.1B USD 25.4 -369.7 -2 018.5 -353.7
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.3 21.8 36.8
US
Fortinet Inc
NASDAQ:FTNT
56.8B USD 8.7 30.3 24.9 26.8
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
34.2B USD 12.1 -832.5 12 296.1 -242.6
IL
Cyberark Software Ltd
NASDAQ:CYBR
23.3B USD 17.9 -102.7 -2 125.4 -167.1
P/E Multiple
Earnings Growth PEG
FI
W
WithSecure Oyj
F:DTV
Average P/E: 155.4
Negative Multiple: -9.6
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
32.6
18%
1.8
US
Oracle Corp
NYSE:ORCL
36.1
36%
1
US
ServiceNow Inc
NYSE:NOW
80.7
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
116.9
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -369.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.3
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
30.3
12%
2.5
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -832.5 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -102.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
W
WithSecure Oyj
F:DTV
Average EV/EBITDA: 1 422
8.7
-23%
N/A
US
Microsoft Corp
NASDAQ:MSFT
19.3
20%
1
US
Oracle Corp
NYSE:ORCL
24.2
43%
0.6
US
ServiceNow Inc
NYSE:NOW
55.8
53%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
78.3
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 018.5
184%
N/A
US
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
US
Fortinet Inc
NASDAQ:FTNT
24.9
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 296.1
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 125.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
W
WithSecure Oyj
F:DTV
Average EV/EBIT: 88
28.3
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25
17%
1.5
US
Oracle Corp
NYSE:ORCL
33
38%
0.9
US
ServiceNow Inc
NYSE:NOW
77.4
65%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
99.9
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -353.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.8
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.8
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -242.6 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -167.1 N/A N/A