Valuation SAP SE

Equities

Real-time Estimate Tradegate Other stock markets 09:42:21 10/09/2024 BST			5-day change	1st Jan Change
193.45 ^EUR	+0.45%		-2.37%	+38.73%

09-05	SAP SE: A matter of interpretation
09-03	German Shares Retreat Amid Lingering Concerns for Eurozone Economy	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	143,620	127,680	147,329	112,276	162,380	224,387	-	-
Change	-	-11.1%	15.39%	-23.79%	44.63%	38.19%	-	-
Enterprise Value (EV) ¹	154,503	136,688	151,243	116,785	160,588	222,174	217,757	211,847
Change	-	-11.53%	10.65%	-22.78%	37.51%	38.35%	-1.99%	-2.71%
P/E ratio	43x	24.6x	28x	49.2x	27x	76.3x	34.1x	29.2x
PBR	4.67x	4.27x	3.78x	2.81x	3.78x	5.24x	4.83x	4.33x
PEG	-	0.4x	11.07x	-0.9x	0x	-1.5x	0x	1.8x
Capitalization / Revenue	5.2x	4.67x	5.29x	3.64x	5.2x	6.62x	5.96x	5.33x
EV / Revenue	5.59x	5x	5.43x	3.78x	5.15x	6.55x	5.78x	5.03x
EV / EBITDA	15.3x	13.5x	15.1x	11.8x	15.9x	24x	18.6x	15.8x
EV / EBIT	18.8x	16.5x	18.4x	14.5x	18.4x	28.3x	21.1x	17.6x
EV / FCF	67.9x	22.8x	30.2x	26.9x	29x	58.5x	26.5x	22.2x
FCF Yield	1.47%	4.39%	3.31%	3.72%	3.44%	1.71%	3.78%	4.5%
Dividend per Share ²	1.58	1.85	1.95	2.05	2.2	2.217	2.406	2.591
Rate of return	1.31%	1.73%	1.56%	2.13%	1.58%	1.15%	1.25%	1.35%
EPS ²	2.8	4.35	4.46	1.96	5.17	2.523	5.652	6.59
Distribution rate	56.4%	42.5%	43.7%	105%	42.6%	87.9%	42.6%	39.3%
Net sales ¹	27,634	27,343	27,842	30,871	31,207	33,903	37,674	42,136
EBITDA ¹	10,083	10,114	10,005	9,929	10,094	9,267	11,702	13,445
EBIT ¹	8,211	8,283	8,230	8,033	8,721	7,840	10,324	12,024
Net income ¹	3,337	5,280	5,383	1,714	5,928	2,946	6,519	7,652
Net Debt ¹	10,883	9,008	3,914	4,509	-1,792	-2,214	-6,630	-12,540
Reference price ²	120.32	107.22	124.90	96.39	139.48	192.58	192.58	192.58
Nbr of stocks (in thousands)	1,193,650	1,190,824	1,179,579	1,164,814	1,164,184	1,165,163	-	-
Announcement Date	28/01/20	29/01/21	27/01/22	26/01/23	23/01/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SAP SE	76.34x	6.55x	23.98x	+1.15%	248B
ORACLE CORPORATION	30.84x	7.93x	15.24x	+1.14%	386B
SERVICENOW, INC.	134.34x	15.62x	45.6x	-.--%	176B
CONSTELLATION SOFTWARE INC.	98.71x	6.69x	25.58x	-	65.89B
FAIR ISAAC CORPORATION	86.93x	26.57x	50.51x	-.--%	43.56B
WISETECH GLOBAL LIMITED	105.94x	30.97x	60.31x	+0.19%	27.62B
HUBSPOT, INC.	-1050.12x	9.32x	46.03x	-.--%	25.39B
MICROSTRATEGY INCORPORATED	-115.63x	59.06x	734.68x	-	24.26B
ASPEN TECHNOLOGY, INC.	309.34x	11.62x	26.33x	-.--%	14.25B
GUIDEWIRE SOFTWARE, INC.	-1371.97x	13.63x	111.93x	-.--%	13.89B
Average	-169.53x	18.80x	114.02x	+0.31%	102.43B
Weighted average by Cap.	23.00x	11.63x	45.22x	+0.78%