Company Valuation: SAP SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 147,329 112,276 162,380 274,903 242,644 161,076 - -
Change - -23.79% 44.63% 69.3% -11.73% -33.62% - -
Enterprise Value (EV) 1 151,243 116,785 160,588 273,208 239,263 159,082 154,634 146,722
Change - -22.78% 37.51% 70.13% -12.42% -33.51% -2.8% -5.12%
P/E 28x 49.2x 45.7x 89.2x 33.2x 19.3x 16.5x 13.6x
PBR 3.78x 2.81x 3.78x 6.06x 5.43x 3.56x 3.29x 2.85x
PEG - -0.9x 0.8x -6.8x 0x 1.4x 1x 0.6x
Capitalization / Revenue 5.29x 3.64x 5.2x 8.04x 6.59x 4.01x 3.59x 3.21x
EV / Revenue 5.43x 3.78x 5.15x 7.99x 6.5x 3.96x 3.45x 2.93x
EV / EBITDA 15.1x 11.8x 15.9x 29x 20.4x 12.4x 10.5x 8.62x
EV / EBIT 18.4x 14.5x 18.4x 33.5x 23x 13.3x 11.3x 9.28x
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% 6.33% 7.42% 8.92%
Dividend per Share 2 1.95 2.05 2.2 2.35 - 2.68 3.045 3.451
Rate of return 1.56% 2.13% 1.58% 0.99% - 1.94% 2.21% 2.5%
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% - 37.5% 36.4% 34%
Net sales 1 27,842 30,871 31,207 34,176 36,800 40,165 44,823 50,102
EBITDA 1 10,005 9,929 10,094 9,433 11,730 12,865 14,754 17,030
EBIT 1 8,230 8,033 8,721 8,153 10,419 11,927 13,720 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 96.39 139.48 236.30 208.35 137.96 137.96 137.96
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 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.($)
21.99x6.02x10.63x1.44% 405B
54.18x6.43x17.67x-.--% 111B
33.13x3.14x11.32x0.2% 41.66B
6.28x78.32x663.42x-.--% 33B
33.4x12.95x21.1x-.--% 29.36B
32.14x1.95x17.78x-.--% 16.56B
23.33x3.34x11.24x - 12.22B
76.9x7.35x31.49x-.--% 11.3B
52.61x2.22x9.07x-.--% 10.13B
Average 37.11x 13.52x 88.19x 0.21% 74.45B
Weighted average by Cap. 29.41x 9.59x 44.97x 0.9%

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