WithSecure Oyj
F:DTV
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Mercal Inmuebles SOCIMI SA
MAD:YMEI
|
ES |
|
Hornbach Holding AG & Co KGaA
XETRA:HBH
|
DE |
|
Kirloskar Oil Engines Ltd
NSE:KIRLOSENG
|
IN |
|
N
|
New Hope Dairy Co Ltd
SZSE:002946
|
CN |
|
Kinnevik AB
STO:KINV B
|
SE |
|
G5 Entertainment AB (publ)
STO:G5EN
|
SE |
|
T
|
Tobii Dynavox AB
STO:TDVOX
|
SE |
|
Jizhong Energy Resources Co Ltd
SZSE:000937
|
CN |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (3.3), the stock would be worth €0.6 (62% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 8.7 | €1.59 |
0%
|
| 3-Year Average | 3.3 | €0.6 |
-62%
|
| Industry Average | 11.7 | €2.14 |
+34%
|
| Country Average | 11.5 | €2.1 |
+32%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€293.2m
|
/ |
Oct 2025
€33.7m
|
= |
|
|
€293.2m
|
/ |
Dec 2025
€3.3m
|
= |
|
|
€293.2m
|
/ |
Dec 2026
€10.3m
|
= |
|
|
€293.2m
|
/ |
Dec 2027
€14.3m
|
= |
|
|
€293.2m
|
/ |
Dec 2028
€16.6m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| FI |
W
|
WithSecure Oyj
F:DTV
|
302.1m EUR | 8.7 | -9.6 | |
| US |
|
Microsoft Corp
NASDAQ:MSFT
|
3.2T USD | 17.5 | 26.4 | |
| US |
|
Oracle Corp
NYSE:ORCL
|
520.9B USD | 21.3 | 32.2 | |
| US |
|
Palo Alto Networks Inc
NASDAQ:PANW
|
142.8B USD | 78.6 | 95.9 | |
| US |
|
CrowdStrike Holdings Inc
NASDAQ:CRWD
|
111.4B USD | 3 247.1 | -685.8 | |
| US |
|
ServiceNow Inc
NYSE:NOW
|
104.9B USD | 38.9 | 60 | |
| US |
V
|
VMware Inc
XETRA:BZF1
|
58B EUR | 22.1 | 47.9 | |
| US |
|
Fortinet Inc
NASDAQ:FTNT
|
63.3B USD | 27.1 | 34.2 | |
| CN |
K
|
Knowledge Atlas Technology JSC Ltd
HKEX:2513
|
429.2B HKD | -103.8 | -78.1 | |
| US |
|
Xperi Holding Corp
LSE:0M2A
|
54.6B USD | 212.5 | 491.7 | |
| CN |
|
MiniMax Group Inc
HKEX:100
|
278.4B HKD | -20.2 | -18.7 |
Market Distribution
| Min | 0.5 |
| 30th Percentile | 8.7 |
| Median | 11.5 |
| 70th Percentile | 16.5 |
| Max | 368.3 |
Other Multiples
WithSecure Oyj
Glance View
F-Secure Oyj engages in the provision of internet and mobile security software solutions. The company is headquartered in Helsinki, Etela-Suomen and currently employs 1,656 full-time employees. The firm operates a modular, cloud-native platform for the corporate security. WithSecure Oyj provides a broad range of cyber security products, managed detection and response solutions and cyber security consulting to companies globally with a focus on the mid-market and local enterprises. The offered services include software elements such as endpoint protection, detection and response, collaboration protection, vulnerability management, cloud protection for salesforce, managed detection and response as well as cyber security consulting services.
