First Time Loading...
W

WithSecure Oyj
OMXH:WITH

Watchlist Manager
WithSecure Oyj
OMXH:WITH
Watchlist
Price: 1.042 EUR -1.7% Market Closed
Updated: May 9, 2024
Section:
 

Relative Value

The Relative Value of one WITH stock under the Base Case scenario is 1.303 EUR. Compared to the current market price of 1.042 EUR, WithSecure Oyj is Undervalued by 20%.

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.

WITH Relative Value
Base Case
1.303 EUR
Undervaluation 20%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

1.3
P/S
P/S
Price to Sales
1.3
vs History
39
vs Industry
62
Median 3Y
1.3
Median 5Y
1.1
Industry
2.3
Forward
1.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
51
Median 3Y
0.6
Median 5Y
-6.1
Industry
24.3
Forward
-45.8
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-7.9
Median 5Y
-22.1
Industry
17.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-13.7
Industry
21.8
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
46
vs Industry
56
Median 3Y
1.9
Median 5Y
1.8
Industry
2.8
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
28
vs Industry
61
Median 3Y
1.1
Median 5Y
0.9
Industry
2.3
Forward
1
More Details
1.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.6
vs History
30
vs Industry
75
Median 3Y
1.6
Median 5Y
1.2
Industry
4.8
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-10.3
Median 5Y
-54.9
Industry
13.4
Forward
23.2
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-54.9
Industry
17
Forward
-29.4
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-16.8
Industry
15.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-12.3
Industry
18.7
More Details
1
EV/IC
EV/IC
Enterprise Value to IC
1
vs History
53
vs Industry
66
Median 3Y
1.3
Median 5Y
1.1
Industry
2.4
More Details

Multiples Across Competitors

WITH Competitors Multiples
WithSecure Oyj Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
WithSecure Oyj
OMXH:WITH
183.4m EUR 1.3 -5.9 -43.3 -7.1
US
Microsoft Corp
NASDAQ:MSFT
3.1T USD 13 35.6 24.4 29
US
Oracle Corp
NYSE:ORCL
320.6B USD 6.1 30.2 18.1 25.3
US
ServiceNow Inc
NYSE:NOW
148.1B USD 15.6 76.8 95.3 152.1
US
Palo Alto Networks Inc
NASDAQ:PANW
96B USD 12.7 42 88 119
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
76.5B USD 25.1 859.8 474.6 7 244.4
US
VMware Inc
NYSE:VMW
61.5B USD 4.5 43.1 20 33.7
US
Fortinet Inc
NASDAQ:FTNT
44.3B USD 8.2 37.1 30.5 33.2
US
Zscaler Inc
NASDAQ:ZS
25.7B USD 13.5 -184.8 -203.7 -127.1
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
17.3B USD 7 20.5 16.5 17.5
US
NortonLifeLock Inc
NASDAQ:NLOK
14.5B USD 4.3 10.7 14.3 17.9

See Also

Summary
WITH intrinsic value, competitors valuation, and company profile.
DCF Valuation
WITH stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WITH stock valuation using valuation multiples.
Wall Street Estimates
WITH price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WITH stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.