Valuation F-Secure Oyj

Stocks

Market Closed - Nasdaq Helsinki 12:00:00 2026-10-16 EDT			5-day change	1st Jan Change
1.406 ^EUR	0.00%		-2.90%	-27.30%

10-08	F-Secure and Cujo Ai Join Forces to Equip World's Largest Tier-1 Csps with One Line of Defense	CI
10-08	CUJO AI and F-Secure Announce Strategic Partnership to Deliver Seamless Consumer Security Across Home and Mobile	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	493.9	355.5	311.6	337.9	245.6	-	-
Change	-	-28.03%	-12.33%	8.43%	-27.3%	-	-
Enterprise Value (EV) ¹	474.6	532.9	475.2	483.5	378	353.9	328.7
Change	-	12.27%	-10.82%	1.74%	-21.82%	-6.37%	-7.13%
P/E	16.6x	15.7x	14.9x	14.9x	15.2x	10.2x	8.39x
PBR	20.2x	10.7x	6.61x	6.04x	3.68x	2.85x	2.25x
PEG	-	-0.7x	-1.94x	1.79x	-0.5x	0.2x	0.4x
Capitalization / Revenue	4.45x	2.73x	2.13x	2.32x	1.57x	1.58x	1.54x
EV / Revenue	4.28x	4.09x	3.25x	3.32x	2.42x	2.28x	2.06x
EV / EBITDA	10.7x	11.7x	8.89x	9.31x	8.01x	6.85x	6x
EV / EBIT	11.2x	14.2x	12.4x	13.6x	13.5x	10.1x	8.25x
EV / FCF	14.9x	-2.87x	17.2x	15.7x	17.3x	11.9x	9.91x
FCF Yield	6.69%	-34.8%	5.83%	6.37%	5.79%	8.37%	10.1%
Dividend per Share ²	0.07	0.07	0.04	0.04	0.0375	0.06	0.07
Rate of return	2.47%	3.44%	2.24%	2.07%	2.67%	4.27%	4.98%
EPS ²	0.17	0.13	0.12	0.13	0.0925	0.1375	0.1675
Distribution rate	41.2%	53.8%	33.3%	30.8%	40.5%	43.6%	41.8%
Net sales ¹	111	130.4	146.3	145.7	156.1	155.4	159.7
EBITDA ¹	44.51	45.65	53.48	51.91	47.18	51.68	54.8
EBIT ¹	42.53	37.45	38.42	35.54	27.9	35.05	39.85
Net income ¹	30.15	22.36	21.07	22.37	17.18	24.33	29.47
Net Debt ¹	-19.31	177.4	163.6	145.6	132.4	108.3	83.03
Reference price ²	2.830	2.035	1.784	1.934	1.406	1.406	1.406
Nbr of stocks (in thousands)	174,527	174,673	174,673	174,707	174,713	-	-
Announcement Date	2/17/23	2/16/24	2/6/25	2/5/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
F-SECURE OYJ	15.2x	2.42x	8.01x	2.67%	275M
MICROSOFT CORPORATION	27.36x	10.1x	16.5x	0.71%	4,006B
PALANTIR TECHNOLOGIES INC.	129.26x	57.21x	93.17x	-.--%	482B
ORACLE CORPORATION	20.24x	5.8x	10.1x	1.48%	408B
PALO ALTO NETWORKS, INC.	234.93x	20.94x	61.3x	-.--%	303B
SAP SE	28.39x	5.72x	18.01x	1.33%	260B
CROWDSTRIKE HOLDINGS, INC.	2445.7x	40.91x	133.83x	-.--%	251B
SERVICENOW, INC.	94.23x	9.35x	25.03x	-.--%	154B
FORTINET, INC.	58.97x	15.86x	41.77x	-.--%	133B
ADOBE INC.	13.8x	3.67x	7.67x	-.--%	97.95B
Average	306.81x	17.20x	41.54x	0.62%	609.45B
Weighted average by Cap.	147.04x	15.16x	29.88x	0.63%