F

F-Secure Oyj
OMXH:FSECURE

Watchlist Manager
F-Secure Oyj
OMXH:FSECURE
Watchlist
Price: 1.96 EUR 1.24% Market Closed
Market Cap: 342.4m EUR

Relative Value

The Relative Value of one FSECURE stock under the Base Case scenario is hidden EUR. Compared to the current market price of 1.96 EUR, F-Secure 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.

FSECURE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
51
Median 3Y
2.4
Median 5Y
2.5
Industry
2.4
Forward
2.3
vs History
38
vs Industry
41
Median 3Y
15.9
Median 5Y
16
Industry
22.3
Forward
16
vs History
75
vs Industry
53
Median 3Y
9.7
Median 5Y
10.7
Industry
16.1
vs History
20
vs Industry
11
Median 3Y
12.3
Median 5Y
11.6
Industry
20.7
vs History
77
vs Industry
18
Median 3Y
9.8
Median 5Y
10.1
Industry
2.9
vs History
72
vs Industry
38
Median 3Y
3.5
Median 5Y
3.6
Industry
2.4
Forward
3.1
vs History
72
vs Industry
54
Median 3Y
4
Median 5Y
4.2
Industry
4.9
vs History
40
vs Industry
35
Median 3Y
12.9
Median 5Y
13.2
Industry
12.2
Forward
8.8
vs History
47
vs Industry
38
Median 3Y
13.3
Median 5Y
13.4
Industry
15.9
Forward
12.9
vs History
72
vs Industry
42
Median 3Y
11.9
Median 5Y
11.9
Industry
14.7
vs History
61
vs Industry
33
Median 3Y
15.6
Median 5Y
15.4
Industry
17.3
vs History
52
vs Industry
52
Median 3Y
2
Median 5Y
2
Industry
2.4

Multiples Across Competitors

FSECURE Competitors Multiples
F-Secure 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
F-Secure Oyj
OMXH:FSECURE
342.4m EUR 2.3 16.6 13.5 13.5
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.2 34.3 20.4 26.3
US
Oracle Corp
NYSE:ORCL
554B USD 9.1 35.9 24.1 32.9
US
ServiceNow Inc
NYSE:NOW
156.7B USD 12.4 90.5 62.7 87.1
US
Palo Alto Networks Inc
NASDAQ:PANW
132.6B USD 13.9 118.7 79.6 101.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
120.7B USD 26.4 -384.3 -2 101.2 -368.1
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.5 21.9 37
US
Fortinet Inc
NASDAQ:FTNT
59.4B USD 9.1 31.7 26.2 28.1
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
36.9B USD 13 -898.2 13 313.6 -262.7
IL
Cyberark Software Ltd
NASDAQ:CYBR
23.6B USD 18.1 -104.1 -2 153.9 -169.3
P/E Multiple
Earnings Growth PEG
FI
F
F-Secure Oyj
OMXH:FSECURE
Average P/E: 139.9
16.6
8%
2.1
US
Microsoft Corp
NASDAQ:MSFT
34.3
18%
1.9
US
Oracle Corp
NYSE:ORCL
35.9
36%
1
US
ServiceNow Inc
NYSE:NOW
90.5
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
118.7
46%
2.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -384.3 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.5
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.7
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -898.2 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -104.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
F
F-Secure Oyj
OMXH:FSECURE
Average EV/EBITDA: 1 536.8
13.5
3%
4.5
US
Microsoft Corp
NASDAQ:MSFT
20.4
20%
1
US
Oracle Corp
NYSE:ORCL
24.1
43%
0.6
US
ServiceNow Inc
NYSE:NOW
62.7
53%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
79.6
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 101.2
184%
N/A
US
V
VMware Inc
XETRA:BZF1
21.9
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.2
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
13 313.6
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 153.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
F
F-Secure Oyj
OMXH:FSECURE
Average EV/EBIT: 87.9
13.5
1%
13.5
US
Microsoft Corp
NASDAQ:MSFT
26.3
17%
1.5
US
Oracle Corp
NYSE:ORCL
32.9
38%
0.9
US
ServiceNow Inc
NYSE:NOW
87.1
65%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
101.5
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -368.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.1
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -262.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -169.3 N/A N/A