SWISF (Sekur Private Data) Intrinsic Value: Projected FCF: $-0.11 (As of Jul. 30, 2026)

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.

What is Sekur Private Data Intrinsic Value: Projected FCF?

Sekur Private Data SWISF +0.31% Intrinsic Value: Projected FCF is $-0.11 as of Jul. 30, 2026. The stock has 3 warning signs investors should review. Among 1,458 Software companies, Sekur Private Data ranks worse than 68587.04% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-07-30), Sekur Private Data's Intrinsic Value: Projected FCF is $-0.11. The stock price of Sekur Private Data is $0.0321. Therefore, Sekur Private Data's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Sekur Private Data's Intrinsic Value: Projected FCF or its related term are showing as below:

SWISF's Price-to-Projected-FCF is not ranked *
in the Software industry.
Industry Median: 1.39
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Sekur Private Data  (OTCPK:SWISF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Sekur Private Data's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.0321/-0.10276480040505
=

* 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.


Sekur Private Data Intrinsic Value: Projected FCF Related Terms


Sekur Private Data Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Sekur Private Data's Intrinsic Value: Projected FCF 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.

Sekur Private Data Intrinsic Value: Projected FCF Chart

Sekur Private Data Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial 0.00 0.00 0.00 -0.11 -0.11

Sekur Private Data Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Intrinsic Value: Projected FCF 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 -0.11 -0.11 -0.10 -0.11 -0.10

SWISF vs QH, SHOP, UBER: Intrinsic Value: Projected FCF Comparison

For the Software - Application subindustry, Sekur Private Data's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF 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.


Sekur Private Data Price-to-Projected-FCF vs Software Industry

For the Software industry and Technology sector, Sekur Private Data's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Sekur Private Data's Price-to-Projected-FCF falls into.



Sekur Private Data Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Sekur Private Data's Free Cash Flow(6 year avg) = $-2.29.

Sekur Private Data's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(11.37706741589*-2.2904+1.191*0.8)/244.298
=-0.10

* 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.

What does a Intrinsic Value: Projected FCF of $-0.11 mean?
Sekur Private Data (SWISF) has a Intrinsic Value: Projected FCF of $-0.11 as of Jul. 30, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Sekur Private Data and its competitors. According to the industry distribution chart, Sekur Private Data ranks #999999 out of 1458 companies in the Software industry.
Is Sekur Private Data's Intrinsic Value: Projected FCF too high?
Sekur Private Data's current Intrinsic Value: Projected FCF is $-0.11. Based on the distribution chart, Sekur Private Data ranks #999999 out of 1458 companies in the Software industry, which is in the bottom quartile relative to peers.
How does Sekur Private Data's Intrinsic Value: Projected FCF compare to QH and SHOP?
According to the Software industry distribution chart, Sekur Private Data ranks #999999 out of 1458 companies for Intrinsic Value: Projected FCF. This places Sekur Private Data in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.39. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Software company?
The median Intrinsic Value: Projected FCF among Software companies is 1.39, based on 1,458 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF 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 Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Sekur Private Data and its competitors. For the Software industry, the median Intrinsic Value: Projected FCF is 1.39 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Sekur Private Data's current Intrinsic Value: Projected FCF is $-0.11. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sekur Private Data stock overvalued right now?
Based on GuruFocus' analysis, Sekur Private Data (SWISF) is currently considered Significantly Overvalued. The stock's GF Value™ is $0.01, compared to a current price of $0.03 — trading 221% above its estimated fair value. The current Intrinsic Value: Projected FCF is $-0.11. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Sekur Private Data (SWISF), the current Intrinsic Value: Projected FCF is $-0.11 as of Jul. 30, 2026. 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.

Sekur Private Data Business Description

Other Exchanges GDT0:GermanySKUR:Canada
Address 100 King Street West, Suite 5600, First Canadian Place, Toronto, ON, CAN, M5X 1C9
Sekur Private Data Ltd is a software company. It is a Cybersecurity and Internet Privacy provider of Swiss-hosted solutions for secure communications and secure data management. The company sells the products through resellers and other distribution channels such as managed service providers, Internet service providers, and telecommunication companies. The company help by providing Sekur Mail, Sekur VPN, Sekur Messenger.