Valuation SAP Cinnober Boat

Stocks

Real-time Estimate Tradegate 12:31:01 16/09/2026 pm IST			5-day change	1st Jan Change
185.51 ^EUR	0.00%		0.00%	-

14/09	European Equities Traded in the US as American Depositary Receipts Drop in Monday Trading	MT
14/09	AI stocks suffer as a new security debate flares up	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,47,329	1,12,276	1,62,380	2,74,903	2,42,644	2,15,928	-	-
Change	-	-23.79%	44.63%	69.3%	-11.73%	-11.01%	-	-
Enterprise Value (EV) ¹	1,51,243	1,16,785	1,60,588	2,73,208	2,39,263	2,13,932	2,11,219	2,03,562
Change	-	-22.78%	37.51%	70.13%	-12.42%	-10.59%	-1.27%	-3.63%
P/E	28x	49.2x	45.7x	89.2x	33.2x	26.5x	23x	19.5x
PBR	3.78x	2.81x	3.78x	6.06x	5.43x	4.67x	4.36x	3.85x
PEG	-	-0.9x	0.8x	-6.8x	0x	2.1x	1.5x	1.1x
Capitalization / Revenue	5.29x	3.64x	5.2x	8.04x	6.59x	5.36x	4.8x	4.29x
EV / Revenue	5.43x	3.78x	5.15x	7.99x	6.5x	5.31x	4.7x	4.04x
EV / EBITDA	15.1x	11.8x	15.9x	29x	20.4x	16.8x	14.4x	12.1x
EV / EBIT	18.4x	14.5x	18.4x	33.5x	23x	18.3x	15.7x	13.2x
EV / FCF	30.2x	26.9x	29x	66.4x	29x	21.4x	18.6x	15.9x
FCF Yield	3.31%	3.72%	3.44%	1.51%	3.44%	4.68%	5.39%	6.29%
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%	1.43%	1.6%	1.81%
EPS ²	4.46	1.96	3.05	2.65	6.28	7.059	8.143	9.585
Distribution rate	43.7%	105%	72.1%	88.7%	39.8%	37.9%	36.9%	35.4%
Net sales ¹	27,842	30,871	31,207	34,176	36,800	40,253	44,987	50,383
EBITDA ¹	10,005	9,929	10,094	9,433	11,730	12,763	14,666	16,802
EBIT ¹	8,230	8,033	8,721	8,153	10,419	11,702	13,494	15,472
Net income ¹	5,383	1,714	3,564	3,124	7,492	8,184	9,220	10,858
Net Debt ¹	3,914	4,509	-1,792	-1,695	-3,381	-1,996	-4,709	-12,366
Reference price ²	124.90	96.39	139.48	236.30	208.35	187.08	187.08	187.08
Nbr of stocks (in thousands)	11,79,579	11,64,814	11,64,184	11,63,363	11,64,600	11,54,200	-	-
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	21.27x	5.98x	10.25x	1.42%	42TCr
SAP SE	26.5x	5.31x	16.76x	1.43%	25TCr
SERVICENOW, INC.	91.86x	8.94x	23.94x	-.--%	15TCr
STRATEGY INC	-5.53x	102.47x	1430.43x	-.--%	4.98TCr
CONSTELLATION SOFTWARE INC.	35.34x	3.32x	12.23x	0.19%	4.37TCr
FAIR ISAAC CORPORATION	26.23x	10.47x	17.1x	-.--%	2.13TCr
TOAST, INC.	33.29x	2.19x	19.93x	-.--%	1.84TCr
TRIMBLE, INC.	-211.89x	3.75x	12.56x	-	1.37TCr
DOCUSIGN, INC.	40.13x	3.51x	9.57x	-.--%	1.34TCr
Average	6.36x	16.22x	172.53x	0.38%	10.9TCr
Weighted average by Cap.	29.76x	11.00x	86.50x	1%