F

F-Secure Oyj
OMXH:FSECURE

Watchlist Manager
F-Secure Oyj
OMXH:FSECURE
Watchlist
Price: 1.814 EUR 1.23% Market Closed
Market Cap: 316.9m EUR
Have any thoughts about
F-Secure Oyj?
Write Note

Relative Value

The Relative Value of one FSECURE stock under the Base Case scenario is 3.514 EUR. Compared to the current market price of 1.814 EUR, F-Secure Oyj is Undervalued by 48%.

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
Base Case
3.514 EUR
Undervaluation 48%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
42
Median 3Y
2.8
Median 5Y
2.8
Industry
2.4
Forward
2.1
vs History
70
vs Industry
36
Median 3Y
17.1
Median 5Y
17.1
Industry
23.2
Forward
13.9
vs History
96
vs Industry
43
Median 3Y
11.7
Median 5Y
11.7
Industry
17.4
vs History
6
vs Industry
49
Median 3Y
11.6
Median 5Y
11.6
Industry
21.3
vs History
96
vs Industry
8
Median 3Y
14
Median 5Y
14
Industry
2.9
vs History
96
vs Industry
30
Median 3Y
4.1
Median 5Y
4.1
Industry
2.4
Forward
3
vs History
96
vs Industry
46
Median 3Y
4.5
Median 5Y
4.5
Industry
4.9
vs History
93
vs Industry
26
Median 3Y
13.9
Median 5Y
13.9
Industry
12.9
Forward
8.4
vs History
96
vs Industry
29
Median 3Y
14.8
Median 5Y
14.8
Industry
16.5
Forward
11.1
vs History
90
vs Industry
31
Median 3Y
13.3
Median 5Y
13.3
Industry
16.3
vs History
73
vs Industry
23
Median 3Y
15.4
Median 5Y
15.4
Industry
19
vs History
86
vs Industry
44
Median 3Y
2.2
Median 5Y
2.2
Industry
2.5

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
316.9m EUR 2.2 15.2 11.6 11.6
US
Microsoft Corp
NASDAQ:MSFT
3.2T USD 12.8 35.9 23.3 28.6
US
Oracle Corp
NYSE:ORCL
474.4B USD 8.6 40.8 23.3 31.4
US
ServiceNow Inc
NYSE:NOW
225.1B USD 21.5 168.5 121.3 175.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
89.2B USD 23.9 704.2 433.3 -83 221.9
US
Fortinet Inc
NASDAQ:FTNT
74.2B USD 13 48.5 41.4 44.4
US
Palo Alto Networks Inc
NASDAQ:PANW
61.2B USD 7.4 22.4 44.3 57.7
US
VMware Inc
XETRA:BZF1
58B EUR 4.4 42.4 19.6 33.2
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 158.9 1 322.6 292.5 517.1
US
Zscaler Inc
NASDAQ:ZS
28.7B USD 12.5 -792.5 -1 648.6 -256.3
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
20.7B USD 8.2 24.7 20.2 22
P/E Multiple
Earnings Growth P/E to Growth
FI
F
F-Secure Oyj
OMXH:FSECURE
Average P/E: 242.5
15.2
43%
0.3
US
Microsoft Corp
NASDAQ:MSFT
35.9
53%
0.7
US
Oracle Corp
NYSE:ORCL
40.8
120%
0.3
US
ServiceNow Inc
NYSE:NOW
168.5
145%
1.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
704.2
1 458%
0.5
US
Fortinet Inc
NASDAQ:FTNT
48.5
88%
0.5
US
Palo Alto Networks Inc
NASDAQ:PANW
22.4
9%
2.6
US
V
VMware Inc
XETRA:BZF1
42.4
169%
0.3
US
Xperi Holding Corp
LSE:0M2A
1 322.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -792.5 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
24.7
45%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
F
F-Secure Oyj
OMXH:FSECURE
Average EV/EBITDA: 103.1
11.6
67%
0.2
US
Microsoft Corp
NASDAQ:MSFT
23.3
56%
0.4
US
Oracle Corp
NYSE:ORCL
23.3
86%
0.3
US
ServiceNow Inc
NYSE:NOW
121.3
343%
0.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
433.3
922%
0.5
US
Fortinet Inc
NASDAQ:FTNT
41.4
95%
0.4
US
Palo Alto Networks Inc
NASDAQ:PANW
44.3
225%
0.2
US
V
VMware Inc
XETRA:BZF1
19.6
70%
0.3
US
Xperi Holding Corp
LSE:0M2A
292.5
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 648.6 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
20.2
33%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
F
F-Secure Oyj
OMXH:FSECURE
Average EV/EBIT: 102.4
11.6
65%
0.2
US
Microsoft Corp
NASDAQ:MSFT
28.6
52%
0.5
US
Oracle Corp
NYSE:ORCL
31.4
110%
0.3
US
ServiceNow Inc
NYSE:NOW
175.7
562%
0.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -83 221.9
13 392%
N/A
US
Fortinet Inc
NASDAQ:FTNT
44.4
98%
0.5
US
Palo Alto Networks Inc
NASDAQ:PANW
57.7
312%
0.2
US
V
VMware Inc
XETRA:BZF1
33.2
119%
0.3
US
Xperi Holding Corp
LSE:0M2A
517.1
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -256.3 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
22
37%
0.6

See Also

Discover More
Back to Top