Valuation SAP CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 20:59:57 08/07/2026 BST			5-day change	1st Jan Change
138.16 ^EUR	0.00%		0.00%	-

04:10pm	European Equities Traded in the US as American Depositary Receipts Decline Sharply in Wednesday Trading	MT
07:02am	French company HR Path gets new financing in deal led by Ardian	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	147,329	112,276	162,380	274,903	242,644	161,240	-	-
Change	-	-23.79%	44.63%	69.3%	-11.73%	-33.55%	-	-
Enterprise Value (EV) ¹	151,243	116,785	160,588	273,208	239,263	159,245	154,797	146,886
Change	-	-22.78%	37.51%	70.13%	-12.42%	-33.44%	-2.79%	-5.11%
P/E	28x	49.2x	45.7x	89.2x	33.2x	20.1x	17.2x	14.2x
PBR	3.78x	2.81x	3.78x	6.06x	5.43x	3.71x	3.44x	2.97x
PEG	-	-0.9x	0.8x	-6.8x	0x	1.4x	1x	0.7x
Capitalization / Revenue	5.29x	3.64x	5.2x	8.04x	6.59x	4.01x	3.6x	3.22x
EV / Revenue	5.43x	3.78x	5.15x	7.99x	6.5x	3.97x	3.45x	2.93x
EV / EBITDA	15.1x	11.8x	15.9x	29x	20.4x	12.4x	10.5x	8.61x
EV / EBIT	18.4x	14.5x	18.4x	33.5x	23x	13.4x	11.3x	9.29x
EV / FCF	30.2x	26.9x	29x	66.4x	29x	15.8x	13.5x	11.2x
FCF Yield	3.31%	3.72%	3.44%	1.51%	3.44%	6.32%	7.41%	8.91%
Dividend per Share ²	1.95	2.05	2.2	2.35	-	2.694	3.052	3.451
Rate of return	1.56%	2.13%	1.58%	0.99%	-	1.87%	2.12%	2.4%
EPS ²	4.46	1.96	3.05	2.65	6.28	7.151	8.358	10.14
Distribution rate	43.7%	105%	72.1%	88.7%	-	37.7%	36.5%	34%
Net sales ¹	27,842	30,871	31,207	34,176	36,800	40,163	44,824	50,142
EBITDA ¹	10,005	9,929	10,094	9,433	11,730	12,863	14,747	17,057
EBIT ¹	8,230	8,033	8,721	8,153	10,419	11,924	13,712	15,812
Net income ¹	5,383	1,714	3,564	3,124	7,492	8,016	9,283	11,007
Net Debt ¹	3,914	4,509	-1,792	-1,695	-3,381	-1,994	-6,443	-14,354
Reference price ²	124.90	96.39	139.48	236.30	208.35	143.90	143.90	143.90
Nbr of stocks (in thousands)	1,179,579	1,164,814	1,164,184	1,163,363	1,164,600	1,167,559	-	-
Announcement Date	27/01/22	26/01/23	23/01/24	28/01/25	29/01/26	-	-	-

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.($)
ORACLE CORPORATION	22.16x	6.06x	10.69x	1.43%	408B
SERVICENOW, INC.	55.66x	6.61x	18.18x	-.--%	114B
CONSTELLATION SOFTWARE INC.	33.82x	3.21x	11.54x	0.2%	42.53B
STRATEGY INC	4.49x	80.79x	684.28x	-.--%	34.23B
FAIR ISAAC CORPORATION	34.27x	13.25x	21.6x	-.--%	30.15B
TOAST, INC.	33.31x	2.03x	18.52x	-.--%	17.16B
TRIMBLE, INC.	23.92x	3.42x	11.51x	-	12.53B
GUIDEWIRE SOFTWARE, INC.	77.65x	7.43x	31.81x	-.--%	11.41B
SAGE GROUP PLC	18.97x	3.24x	11.91x	2.76%	10.14B
Average	33.81x	14.00x	91.12x	0.55%	75.58B
Weighted average by Cap.	29.36x	9.88x	46.97x	0.93%