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

Intrinsic Value

F-Secure Oyj engages in the provision of internet and mobile security software solutions. [ Read More ]

The intrinsic value of one WITH stock under the Base Case scenario is 0.928 EUR. Compared to the current market price of 1.042 EUR, WithSecure Oyj is Overvalued by 11%.

Key Points:
WITH Intrinsic Value
Base Case
0.928 EUR
Overvaluation 11%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case

Valuation Backtest
WithSecure Oyj

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling WITH stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
WithSecure Oyj

Provide an overview of the primary business activities
of WithSecure Oyj.

What unique competitive advantages
does WithSecure Oyj hold over its rivals?

What risks and challenges
does WithSecure Oyj face in the near future?

Summarize the latest earnings call
of WithSecure Oyj.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for WithSecure Oyj.

Provide P/S
for WithSecure Oyj.

Provide P/E
for WithSecure Oyj.

Provide P/OCF
for WithSecure Oyj.

Provide P/FCFE
for WithSecure Oyj.

Provide P/B
for WithSecure Oyj.

Provide EV/S
for WithSecure Oyj.

Provide EV/GP
for WithSecure Oyj.

Provide EV/EBITDA
for WithSecure Oyj.

Provide EV/EBIT
for WithSecure Oyj.

Provide EV/OCF
for WithSecure Oyj.

Provide EV/FCFF
for WithSecure Oyj.

Provide EV/IC
for WithSecure Oyj.

Show me price targets
for WithSecure Oyj made by professional analysts.

What are the Revenue projections
for WithSecure Oyj?

How accurate were the past Revenue estimates
for WithSecure Oyj?

What are the Net Income projections
for WithSecure Oyj?

How accurate were the past Net Income estimates
for WithSecure Oyj?

What are the EPS projections
for WithSecure Oyj?

How accurate were the past EPS estimates
for WithSecure Oyj?

What are the EBIT projections
for WithSecure Oyj?

How accurate were the past EBIT estimates
for WithSecure Oyj?

Compare the revenue forecasts
for WithSecure Oyj with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of WithSecure Oyj and its key competitors using the latest financial data.

Compare historical revenue growth rates
of WithSecure Oyj against its competitors.

Analyze the profit margins
(gross, operating, and net) of WithSecure Oyj compared to its peers.

Compare the P/E ratios
of WithSecure Oyj against its peers.

Discuss the investment returns and shareholder value creation
comparing WithSecure Oyj with its peers.

Analyze the financial leverage
of WithSecure Oyj compared to its main competitors.

Show all profitability ratios
for WithSecure Oyj.

Provide ROE
for WithSecure Oyj.

Provide ROA
for WithSecure Oyj.

Provide ROIC
for WithSecure Oyj.

Provide ROCE
for WithSecure Oyj.

Provide Gross Margin
for WithSecure Oyj.

Provide Operating Margin
for WithSecure Oyj.

Provide Net Margin
for WithSecure Oyj.

Provide FCF Margin
for WithSecure Oyj.

Show all solvency ratios
for WithSecure Oyj.

Provide D/E Ratio
for WithSecure Oyj.

Provide D/A Ratio
for WithSecure Oyj.

Provide Interest Coverage Ratio
for WithSecure Oyj.

Provide Altman Z-Score Ratio
for WithSecure Oyj.

Provide Quick Ratio
for WithSecure Oyj.

Provide Current Ratio
for WithSecure Oyj.

Provide Cash Ratio
for WithSecure Oyj.

What is the historical Revenue growth
over the last 5 years for WithSecure Oyj?

What is the historical Net Income growth
over the last 5 years for WithSecure Oyj?

What is the current Free Cash Flow
of WithSecure Oyj?

Discuss the annual earnings per share (EPS)
trend over the past five years for WithSecure Oyj.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
WithSecure Oyj

Current Assets 75.8m
Cash & Short-Term Investments 32.3m
Receivables 43.5m
Other Current Assets 1k
Non-Current Assets 128.6m
PP&E 12.6m
Intangibles 98.5m
Other Non-Current Assets 17.5m
Current Liabilities 70.1m
Accounts Payable 16.2m
Other Current Liabilities 53.9m
Non-Current Liabilities 32.6m
Long-Term Debt 8.5m
Other Non-Current Liabilities 24.1m
Efficiency

Earnings Waterfall
WithSecure Oyj

Revenue
143.8m EUR
Cost of Revenue
-42.4m EUR
Gross Profit
101.4m EUR
Operating Expenses
-123.8m EUR
Operating Income
-22.4m EUR
Other Expenses
-8.8m EUR
Net Income
-31.1m EUR

Free Cash Flow Analysis
WithSecure Oyj

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

WITH Profitability Score
Profitability Due Diligence

WithSecure Oyj's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
Negative Net Income
Positive Revenue Growth Forecast
45/100
Profitability
Score

WithSecure Oyj's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

WITH Solvency Score
Solvency Due Diligence

WithSecure Oyj's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
61/100
Solvency
Score

WithSecure Oyj's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WITH Price Targets Summary
WithSecure Oyj

Wall Street analysts forecast WITH stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WITH is 1.428 EUR with a low forecast of 1.01 EUR and a high forecast of 1.995 EUR.

Lowest
Price Target
1.01 EUR
3% Downside
Average
Price Target
1.428 EUR
37% Upside
Highest
Price Target
1.995 EUR
91% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

WITH Price
WithSecure Oyj

1M 1M
-4%
6M 6M
+14%
1Y 1Y
-30%
3Y 3Y
-36%
5Y 5Y
0%
10Y 10Y
+7%
Annual Price Range
1.042
52w Low
0.7495
52w High
1.516
Price Metrics
Average Annual Return 10.67%
Standard Deviation of Annual Returns 28.2%
Max Drawdown -70%
Shares Statistics
Market Capitalization 183.4m EUR
Shares Outstanding 174 446 880
Percentage of Shares Shorted
N/A

WITH Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

WithSecure Oyj

Country

Finland

Industry

Technology

Market Cap

183.4m EUR

Dividend Yield

0%

Description

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.

Contact

ETELA-SUOMEN
Helsinki
Tammasaarenkatu 7, P.O. Box 24
+358925200700.0
https://www.f-secure.com/

IPO

1999-11-05

Employees

1 656

Officers

Founder & Non-Independent Chairman
Mr. Risto Siilasmaa M.Sc.(Eng.)
Chief Financial Officer
Mr. Tom Jansson
Investor Relations Director
Laura Viita
Chief Legal Officer
Ms. Tiina Sarhimaa L.L.M.
Vice President of Corporate Communications & Brand
Ms. Sandra Proske
Chief Marketing Officer
Mr. Ari Vanttinen
Show More
Chief People Officer
Ms. Charlotte Guillou
Chief Information Security Officer
Ms. Christine Bejerasco
Chief Research Officer
Mr. Mikko Hypponen
Head of Business Intelligence
Mr. Robin Wikstrom
Show Less

See Also

Discover More
What is the Intrinsic Value of one WITH stock?

The intrinsic value of one WITH stock under the Base Case scenario is 0.928 EUR.

Is WITH stock undervalued or overvalued?

Compared to the current market price of 1.042 EUR, WithSecure Oyj is Overvalued by 11%.