Company Valuation: SAP SE

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 2,15,535 - -
Change - -23.79% 44.63% 69.3% -11.73% -11.17% - -
Enterprise Value (EV) 1 1,51,243 1,16,785 1,60,588 2,73,208 2,39,263 2,13,547 2,10,841 2,03,190
Change - -22.78% 37.51% 70.13% -12.42% -10.75% -1.27% -3.63%
P/E 28x 49.2x 45.7x 89.2x 33.2x 26.4x 22.9x 19.5x
PBR 3.78x 2.81x 3.78x 6.06x 5.43x 4.66x 4.35x 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 5.35x 4.79x 4.28x
EV / Revenue 5.43x 3.78x 5.15x 7.99x 6.5x 5.3x 4.69x 4.03x
EV / EBITDA 15.1x 11.8x 15.9x 29x 20.4x 16.7x 14.4x 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 15.9x
FCF Yield 3.31% 3.72% 3.44% 1.51% 3.44% 4.69% 5.4% 6.29%
Dividend per Share 2 1.95 2.05 2.2 2.35 2.5 2.679 3.004 3.39
Rate of return 1.56% 2.13% 1.58% 0.99% 1.2% 1.43% 1.61% 1.82%
EPS 2 4.46 1.96 3.05 2.65 6.28 7.065 8.146 9.581
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 40,264 44,999 50,380
EBITDA 1 10,005 9,929 10,094 9,433 11,730 12,772 14,681 16,807
EBIT 1 8,230 8,033 8,721 8,153 10,419 11,705 13,500 15,471
Net income 1 5,383 1,714 3,564 3,124 7,492 8,190 9,227 10,853
Net Debt 1 3,914 4,509 -1,792 -1,695 -3,381 -1,989 -4,694 -12,345
Reference price 2 124.90 96.39 139.48 236.30 208.35 186.74 186.74 186.74
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.04x9.62x15.73x0.77% 3,80800Cr
122.44x53.43x86.72x-.--% 46TCr
20.67x5.89x10.32x1.45% 42TCr
252.08x22.5x65.87x-.--% 32TCr
2647.5x44.38x142.94x-.--% 27TCr
26.28x5.27x16.62x1.44% 24TCr
86.75x8.42x22.54x-.--% 14TCr
57.81x15.57x41.01x-.--% 13TCr
489.24x20.98x82.9x-.--% 9.93TCr
Average 414.31x 20.67x 53.85x 0.41% 65.51TCr
Weighted average by Cap. 176.94x 15.18x 31.39x 0.66%

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