Company Valuation: SAP SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 147,329 112,276 162,380 274,903 242,644 207,918 - -
Change - -23.79% 44.63% 69.3% -11.73% -14.31% - -
Enterprise Value (EV) 1 151,243 116,785 160,588 273,208 239,263 205,861 202,772 195,222
Change - -22.78% 37.51% 70.13% -12.42% -13.96% -1.5% -3.72%
P/E 28x 49.2x 45.7x 89.2x 33.2x 25.6x 22.1x 18.8x
PBR 3.78x 2.81x 3.78x 6.06x 5.43x 4.49x 4.2x 3.71x
PEG - -0.9x 0.8x -6.8x 0x 2.1x 1.4x 1.1x
Capitalization / Revenue 5.29x 3.64x 5.2x 8.04x 6.59x 5.17x 4.62x 4.13x
EV / Revenue 5.43x 3.78x 5.15x 7.99x 6.5x 5.11x 4.51x 3.88x
EV / EBITDA 15.1x 11.8x 15.9x 29x 20.4x 16.1x 13.8x 11.6x
EV / EBIT 18.4x 14.5x 18.4x 33.5x 23x 17.6x 15x 12.6x
EV / FCF 30.2x 26.9x 29x 66.4x 29x 20.5x 17.8x 15.2x
FCF Yield 3.31% 3.72% 3.44% 1.51% 3.44% 4.87% 5.61% 6.57%
Dividend per Share 2 1.95 2.05 2.2 2.35 2.5 2.676 3.002 3.39
Rate of return 1.56% 2.13% 1.58% 0.99% 1.2% 1.49% 1.67% 1.88%
EPS 2 4.46 1.96 3.05 2.65 6.28 7.046 8.145 9.591
Distribution rate 43.7% 105% 72.1% 88.7% 39.8% 38% 36.9% 35.3%
Net sales 1 27,842 30,871 31,207 34,176 36,800 40,250 44,983 50,378
EBITDA 1 10,005 9,929 10,094 9,433 11,730 12,784 14,709 16,845
EBIT 1 8,230 8,033 8,721 8,153 10,419 11,715 13,517 15,492
Net income 1 5,383 1,714 3,564 3,124 7,492 8,183 9,219 10,833
Net Debt 1 3,914 4,509 -1,792 -1,695 -3,381 -2,057 -5,146 -12,696
Reference price 2 124.90 96.39 139.48 236.30 208.35 180.14 180.14 180.14
Nbr of stocks (in thousands) 1,179,579 1,164,814 1,164,184 1,163,363 1,164,600 1,154,200 - -
Announcement Date 1/27/22 1/26/23 1/23/24 1/28/25 1/29/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.42x6.52x11.64x1.31% 450B
24.89x4.98x15.67x1.53% 234B
82.37x8.01x21.44x-.--% 132B
38.88x3.64x13.37x0.17% 48.08B
-24.88x80.7x696.68x-.--% 37.31B
29.42x11.51x18.8x-.--% 23.99B
37.2x2.46x22.37x-.--% 20.36B
104.82x10.03x40.8x-.--% 15.2B
-1488.75x3.68x12.32x - 13.42B
Average -130.18x 14.61x 94.79x 0.38% 108.16B
Weighted average by Cap. 11.98x 9.10x 41.14x 0.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield