WithSecure Oyj
OMXH:WITH
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its Industry Average (17.4), the stock would be worth €1.05 (39% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 28.4 | €1.72 |
0%
|
| Industry Average | 17.4 | €1.05 |
-39%
|
| Country Average | 17.9 | €1.08 |
-37%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
€293.2m
|
/ |
Oct 2025
€10.3m
|
= |
|
|
€293.2m
|
/ |
Dec 2025
€-8.2m
|
= |
|
|
€293.2m
|
/ |
Dec 2026
€-544k
|
= |
|
|
€293.2m
|
/ |
Dec 2027
€3.6m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| FI |
W
|
WithSecure Oyj
OMXH:WITH
|
302.1m EUR | 28.4 | -9.6 | |
| US |
|
Microsoft Corp
NASDAQ:MSFT
|
3.1T USD | 21.7 | 25.9 | |
| US |
|
Oracle Corp
NYSE:ORCL
|
506.8B USD | 29 | 31.3 | |
| US |
|
Palo Alto Networks Inc
NASDAQ:PANW
|
141.3B USD | 97.1 | 95 | |
| US |
|
CrowdStrike Holdings Inc
NASDAQ:CRWD
|
112.8B USD | -436 | -694.4 | |
| US |
|
ServiceNow Inc
NYSE:NOW
|
87.8B USD | 44.8 | 50 | |
| US |
V
|
VMware Inc
XETRA:BZF1
|
58B EUR | 37.2 | 47.9 | |
| US |
|
Fortinet Inc
NASDAQ:FTNT
|
61.5B USD | 28.2 | 33.2 | |
| CN |
K
|
Knowledge Atlas Technology JSC Ltd
HKEX:2513
|
452.6B HKD | -103.3 | -83.9 | |
| US |
|
Xperi Holding Corp
LSE:0M2A
|
54.6B USD | 274.8 | 491.7 | |
| CN |
|
MiniMax Group Inc
HKEX:100
|
262.2B HKD | -19.3 | -17.9 |
Market Distribution
| Min | 0.5 |
| 30th Percentile | 13.7 |
| Median | 17.9 |
| 70th Percentile | 25.3 |
| Max | 3 081.1 |
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.
