WithSecure (CHIX:WITHH) Cyclically Adjusted Revenue per Share: €0.92 (As of Sep. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

CHIX:WITHH WithSecure Corp CHIX:WITHH
16 GF Score
Price €1.34
GF Value €0.74
! 5 Warning Signs
View Full Analysis

What is WithSecure Cyclically Adjusted Revenue per Share?

WithSecure CHIX:WITHH 16 Cyclically Adjusted Revenue per Share is €0.92 as of Sep. 2025. GuruFocus rates CHIX:WITHH with a GF Score™ of 16/100 and a GF Value™ of €0.74. The stock has 5 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

WithSecure's adjusted revenue per share for the three months ended in Sep. 2025 was €0.144. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is €0.92 for the trailing ten years ended in Sep. 2025.

During the past 12 months, WithSecure's average Cyclically Adjusted Revenue Growth Rate was -4.10% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 0.80% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 2.30% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of WithSecure was 5.50% per year. The lowest was 0.80% per year. And the median was 4.30% per year.

As of today (2026-07-15), WithSecure's current stock price is €1.34. WithSecure's Cyclically Adjusted Revenue per Share for the quarter that ended in Sep. 2025 was €0.92. WithSecure's Cyclically Adjusted PS Ratio of today is 1.46.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of WithSecure was 2.13. The lowest was 0.59. And the median was 1.30.


WithSecure  (CHIX:WITHh) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

WithSecure's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=1.34/0.92
=1.46

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of WithSecure was 2.13. The lowest was 0.59. And the median was 1.30.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


WithSecure Cyclically Adjusted Revenue per Share Related Terms


WithSecure Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for WithSecure's Cyclically Adjusted Revenue per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

WithSecure Cyclically Adjusted Revenue per Share Chart

WithSecure Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.50 2.57 1.22 1.62 2.14

WithSecure Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25
Cyclically Adjusted Revenue per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 1.55 2.14 1.74 1.57 0.92

CHIX:WITHH vs MSFT, ORCL, PLTR: Cyclically Adjusted Revenue per Share Comparison

For the Software - Infrastructure subindustry, WithSecure's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


WithSecure Cyclically Adjusted PS Ratio vs Software Industry

For the Software industry and Technology sector, WithSecure's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where WithSecure's Cyclically Adjusted PS Ratio falls into.


CHIX:WITHH
16GF Score
WithSecure Corp CHIX:WITHH
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

WithSecure Cyclically Adjusted Revenue per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, WithSecure's adjusted Revenue per Share data for the three months ended in Sep. 2025 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Sep. 2025 (Change)*Current CPI (Sep. 2025)
=0.144/122.8800*122.8800
=0.144

Current CPI (Sep. 2025) = 122.8800.

WithSecure Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201512 0.250 99.990 0.307
201603 0.302 100.080 0.371
201606 0.274 100.390 0.335
201609 0.310 100.540 0.379
201612 0.283 101.020 0.344
201703 0.262 100.910 0.319
201706 0.295 101.140 0.358
201709 0.262 101.320 0.318
201712 0.283 101.510 0.343
201803 0.274 101.730 0.331
201806 0.276 102.320 0.331
201809 0.421 102.600 0.504
201812 0.341 102.710 0.408
201903 0.381 102.870 0.455
201906 0.318 103.360 0.378
201909 0.371 103.540 0.440
201912 0.287 103.650 0.340
202003 0.347 103.490 0.412
202006 0.306 103.320 0.364
202009 0.327 103.710 0.387
202012 0.473 103.890 0.559
202103 0.193 104.870 0.226
202106 0.228 105.360 0.266
202109 0.172 106.290 0.199
202112 0.280 107.490 0.320
202203 0.177 110.950 0.196
202206 0.185 113.570 0.200
202209 0.205 114.920 0.219
202212 0.228 117.320 0.239
202303 0.191 119.750 0.196
202306 0.203 120.690 0.207
202309 0.201 121.280 0.204
202312 0.167 121.540 0.169
202403 0.133 122.360 0.134
202406 0.158 122.230 0.159
202409 0.164 122.260 0.165
202412 0.163 122.390 0.164
202503 0.171 123.010 0.171
202506 0.169 122.530 0.169
202509 0.144 122.880 0.144

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of €0.92 mean?
WithSecure (CHIX:WITHH) has a Cyclically Adjusted Revenue per Share of €0.92 as of Sep. 2025. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on WithSecure and its competitors.
Is WithSecure's Cyclically Adjusted Revenue per Share too high?
WithSecure's current Cyclically Adjusted Revenue per Share is €0.92. Overall, WithSecure has a GF Score™ of 16/100, reflecting its overall financial health beyond just this single metric.
How does WithSecure's Cyclically Adjusted Revenue per Share compare to MSFT and ORCL?
WithSecure's Cyclically Adjusted Revenue per Share of €0.92 can be compared against companies in the Software industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Revenue per Share for a Software company?
A good Cyclically Adjusted Revenue per Share depends on the Software industry context. However, Cyclically Adjusted Revenue per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on WithSecure and its competitors. WithSecure's current Cyclically Adjusted Revenue per Share is €0.92. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is WithSecure stock overvalued right now?
WithSecure (CHIX:WITHH) has a current Cyclically Adjusted Revenue per Share of €0.92. The stock's GF Value™ is €0.74, compared to a current price of €1.34 — trading 81.1% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is €0.92. WithSecure's overall GF Score™ is 16/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For WithSecure (CHIX:WITHH), the current Cyclically Adjusted Revenue per Share is €0.92 as of Sep. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is WithSecure (CHIX:WITHH) Overvalued in 2026?

Based on GuruFocus' analysis, WithSecure stock appears to be overvalued. The current stock price of €1.34 is trading 81.1% above its estimated GF Value™ of €0.74.

Key valuation signals for CHIX:WITHH:

  • Cyclically Adjusted Revenue per Share: €0.92
  • GF Value™: €0.74 vs. price of €1.34 (81.1% above fair value)
  • GF Score™: 16/100 with 5 warning signs

No single metric tells the full story. See the CHIX:WITHH stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


WithSecure Business Description

Address Valimerenkatu 1, Helsinki, FIN, 00181
WithSecure Corp, formerly F-Secure Corp is a cyber security products and services company The Company has one segment which is security. Its solutions help to protect thousands of businesses from security threats. Geographically, WithSecure is focused on Europe and the United States, and the company's products are sold by thousands of resellers. The company's revenue is split into three categories. Cloud revenue includes the Elements platform cloud-based products, Managed Detection and Response (MDR) and Cloud Protection for Salesforce (CPSF) revenue. Onpremise revenue includes the Elements portfolio on-premise product (Endpoint protection) and other legacy products. Consulting revenue includes the cyber security consulting services.
16GF Score

Get the complete analysis for CHIX:WITHH

Cyclically Adjusted Revenue per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€1.34
Price
€0.74
GF Value