secunet Security Networks AG
XETRA:YSN
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 3-Year Average (24.5), the stock would be worth €208.64 (14% upside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 21.5 | €183.6 |
0%
|
| 3-Year Average | 24.5 | €208.64 |
+14%
|
| 5-Year Average | 27.4 | €233.28 |
+27%
|
| Industry Average | 17.9 | €152.45 |
-17%
|
| Country Average | 15.5 | €132.51 |
-28%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
€1.1B
|
/ |
Jan 2026
€51.6m
|
= |
|
|
€1.1B
|
/ |
Dec 2026
€59.2m
|
= |
|
|
€1.1B
|
/ |
Dec 2027
€71.2m
|
= |
|
|
€1.1B
|
/ |
Dec 2028
€62.7m
|
= |
|
|
€1.1B
|
/ |
Dec 2029
€101.6m
|
= |
|
|
€1.1B
|
/ |
Dec 2030
€111.5m
|
= |
|
|
€1.1B
|
/ |
Dec 2031
€121.4m
|
= |
|
|
€1.1B
|
/ |
Dec 2032
€130.9m
|
= |
|
|
€1.1B
|
/ |
Dec 2033
€139.9m
|
= |
|
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 | ||||
|---|---|---|---|---|---|---|
| DE |
|
secunet Security Networks AG
XETRA:YSN
|
1.2B EUR | 21.5 | 35.6 | |
| US |
|
International Business Machines Corp
NYSE:IBM
|
217.6B USD | 23.6 | 20.2 | |
| JP |
|
BrainPad Inc
TSE:3655
|
20.9T JPY | 52.7 | 551.4 | |
| IE |
|
Accenture PLC
NYSE:ACN
|
109.7B USD | 9.3 | 14.3 | |
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
9.1T INR | 12.5 | 18 | |
| IN |
|
Infosys Ltd
NSE:INFY
|
5T INR | 12.9 | 16.9 | |
| JP |
|
Fujitsu Ltd
TSE:6702
|
6.5T JPY | 16.5 | 13.7 | |
| JP |
|
NEC Corp
TSE:6701
|
6T JPY | 18.9 | 24.5 | |
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
3.4T INR | 13.3 | 20.1 | |
| JP |
N
|
NTT Data Group Corp
DUS:NT5
|
30.3B EUR | 21 | 38.8 | |
| JP |
|
NTT Data Corp
TSE:9613
|
5.6T JPY | 21.1 | 39.1 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 10.6 |
| Median | 15.5 |
| 70th Percentile | 23.1 |
| Max | 672.9 |
Other Multiples
secunet Security Networks AG
Glance View
secunet Security Networks AG engages in the provision of information technology safety services. The company is headquartered in Essen, Nordrhein-Westfalen and currently employs 755 full-time employees. The firm develops and IT infrastructure solutions for businesses, authorities and international organizations. The company offers solutions in the areas of automotive security, biometrics, cloud security, compliance, cyber security, e-government, electronic billing processes, border control, information security, critical infrastructure, secure inter-network architecture, crypto systems, network security, e-mail, authentication, classified information and public key infrastructure (PKI), among others. The firm has offices in Berlin, Bonn, Borchen, Dresden, Eschborn, Essen, Hamburg, Munich and Siegen in Germany.
