investorscraft@gmail.com

Intrinsic ValueSAP SE (SAP.DE)

Previous Close170.56
Intrinsic Value
Upside potential
Previous Close
170.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SAP SE is a global leader in enterprise application software, providing integrated solutions that drive digital transformation for businesses across industries. The company operates through three key segments: Applications, Technology & Support; Qualtrics; and Services. Its flagship product, SAP S/4HANA, is an intelligent ERP suite leveraging AI, machine learning, and advanced analytics to optimize business processes. SAP also offers cloud-based human capital management through SAP SuccessFactors, spend management via SAP Ariba, SAP Concur, and SAP Fieldglass, and customer experience solutions. The company’s Business Technology Platform enables customization and extension of SAP applications, while its Business Network facilitates ecosystem collaboration. SAP’s industry-specific cloud solutions address unique sector needs, reinforcing its position as a trusted partner for enterprises seeking operational efficiency and innovation. With a robust partner ecosystem, SAP delivers sustainable business solutions, helping clients navigate digital disruption and achieve long-term growth. The company’s deep industry expertise and scalable technology stack solidify its competitive edge in the enterprise software market.

Revenue Profitability And Efficiency

SAP reported revenue of €34.2 billion in its latest fiscal year, reflecting its strong market presence. Net income stood at €3.1 billion, with diluted EPS of €5.29, indicating solid profitability. Operating cash flow was robust at €5.2 billion, supported by efficient operations and recurring revenue streams. Capital expenditures of €797 million highlight ongoing investments in innovation and infrastructure to sustain growth.

Earnings Power And Capital Efficiency

SAP demonstrates consistent earnings power, driven by its subscription-based revenue model and high-margin cloud services. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. This efficiency supports reinvestment in R&D and strategic acquisitions, further strengthening its product portfolio and market position.

Balance Sheet And Financial Health

SAP maintains a strong balance sheet with €9.6 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of €10.7 billion is manageable given the company’s cash flow generation and market capitalization. The financial structure reflects a prudent approach to leverage, ensuring flexibility for growth and shareholder returns.

Growth Trends And Dividend Policy

SAP’s growth is fueled by its cloud transition and expanding suite of intelligent enterprise solutions. The company has demonstrated a commitment to shareholder returns, with a dividend per share of €2.35. Its focus on recurring revenue and cross-selling opportunities positions it for sustained top-line expansion and margin improvement.

Valuation And Market Expectations

With a market capitalization of approximately €304 billion, SAP trades at a premium reflective of its leadership in enterprise software and growth prospects. Investors likely anticipate continued cloud adoption and margin expansion, supported by the company’s strategic investments and scalable business model.

Strategic Advantages And Outlook

SAP’s strategic advantages include its extensive product ecosystem, deep industry expertise, and strong customer relationships. The company is well-positioned to capitalize on digital transformation trends, with a focus on AI-driven solutions and sustainability. The outlook remains positive, supported by robust demand for enterprise software and SAP’s ability to innovate and execute.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount