Valuation SAP Cinnober Boat

Stocks

Real-time Estimate Tradegate 12:19:03 15/09/2026 am IST			5-day change	1st Jan Change
188.52 ^EUR	0.00%		0.00%	-

08:43pm	European Equities Traded in the US as American Depositary Receipts Drop in Monday Trading	MT
03:52pm	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	2,15,074	-	-
Change	-	-23.79%	44.63%	69.3%	-11.73%	-11.36%	-	-
Enterprise Value (EV) ¹	1,51,243	1,16,785	1,60,588	2,73,208	2,39,263	2,13,078	2,10,365	2,02,708
Change	-	-22.78%	37.51%	70.13%	-12.42%	-10.94%	-1.27%	-3.64%
P/E	28x	49.2x	45.7x	89.2x	33.2x	25.1x	21.8x	18.5x
PBR	3.78x	2.81x	3.78x	6.06x	5.43x	4.42x	4.13x	3.65x
PEG	-	-0.9x	0.8x	-6.8x	0x	2x	1.4x	1x
Capitalization / Revenue	5.29x	3.64x	5.2x	8.04x	6.59x	5.34x	4.78x	4.27x
EV / Revenue	5.43x	3.78x	5.15x	7.99x	6.5x	5.29x	4.68x	4.02x
EV / EBITDA	15.1x	11.8x	15.9x	29x	20.4x	16.7x	14.3x	12.1x
EV / EBIT	18.4x	14.5x	18.4x	33.5x	23x	18.2x	15.6x	13.1x
EV / FCF	30.2x	26.9x	29x	66.4x	29x	21.3x	18.5x	15.8x
FCF Yield	3.31%	3.72%	3.44%	1.51%	3.44%	4.7%	5.41%	6.31%
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%	1.51%	1.69%	1.91%
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	177.26	177.26	177.26
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	23.35x	6.31x	10.84x	1.32%	45TCr
SAP SE	25.11x	5.03x	15.87x	1.51%	24TCr
SERVICENOW, INC.	85.79x	8.35x	22.34x	-.--%	14TCr
STRATEGY INC	-5.01x	103.52x	1445.08x	-.--%	5.03TCr
CONSTELLATION SOFTWARE INC.	34.93x	3.29x	12.1x	0.19%	4.32TCr
FAIR ISAAC CORPORATION	26.22x	10.46x	17.09x	-.--%	2.13TCr
TOAST, INC.	33.58x	2.21x	20.13x	-.--%	1.86TCr
TRIMBLE, INC.	-207.78x	3.68x	12.33x	-	1.34TCr
DOCUSIGN, INC.	36.67x	3.18x	8.67x	-.--%	1.23TCr
Average	5.87x	16.23x	173.83x	0.38%	10.98TCr
Weighted average by Cap.	28.77x	11.04x	87.06x	0.99%