investorscraft@gmail.com

Intrinsic ValueSAP SE (SAP)

Previous Close$201.04
Intrinsic Value
Upside potential
Previous Close
$201.04

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, serving industries ranging from manufacturing to financial services. The company generates revenue primarily through software licenses, cloud subscriptions, and professional services, with a growing emphasis on its cloud-based S/4HANA platform. SAP operates in a highly competitive sector dominated by players like Oracle and Microsoft, but it maintains a strong market position due to its deep industry expertise, extensive partner ecosystem, and large installed base of enterprise customers. The company’s transition to cloud-based solutions has been a key strategic focus, enabling recurring revenue streams and higher customer retention. SAP’s market leadership is reinforced by its integrated suite of applications, which span ERP, CRM, supply chain, and human capital management, providing end-to-end solutions for complex business processes. Its global footprint and long-standing relationships with Fortune 500 companies further solidify its competitive edge.

Revenue Profitability And Efficiency

In FY 2024, SAP reported revenue of €34.2 billion, with net income of €3.1 billion, reflecting a net margin of approximately 9.1%. Operating cash flow stood at €5.2 billion, demonstrating strong cash generation capabilities. Capital expenditures were €797 million, indicating disciplined investment in growth initiatives. The company’s shift toward cloud revenue has improved revenue predictability, though margins remain pressured by transition costs and competitive pricing dynamics.

Earnings Power And Capital Efficiency

SAP’s diluted EPS of €2.65 underscores its earnings power, supported by high-margin software and cloud services. The company’s capital efficiency is evident in its ability to convert revenue into operating cash flow at a 15.3% rate. However, elevated R&D and sales costs associated with cloud migration have tempered near-term profitability. SAP’s scalable business model positions it well for margin expansion as cloud adoption matures.

Balance Sheet And Financial Health

SAP maintains a robust balance sheet with €9.6 billion in cash and equivalents, providing liquidity for strategic investments. Total debt of €10.7 billion is manageable, given strong cash flows and a conservative leverage profile. The company’s financial health is further supported by its investment-grade credit rating, ensuring access to capital at favorable terms.

Growth Trends And Dividend Policy

SAP’s growth is driven by cloud revenue, which continues to outpace legacy license sales. The company has a consistent dividend policy, with a FY 2024 payout of €1.84 per share, reflecting a commitment to shareholder returns. Future growth will hinge on successful cloud adoption, cross-selling opportunities, and expansion in emerging markets.

Valuation And Market Expectations

SAP trades at a premium valuation, reflecting its market leadership and transition potential. Investors anticipate margin improvement as cloud revenue scales, though near-term execution risks persist. The stock’s performance will depend on sustained cloud growth and macroeconomic conditions affecting IT spending.

Strategic Advantages And Outlook

SAP’s strategic advantages include its entrenched customer base, integrated software suite, and cloud transition momentum. The outlook remains positive, with long-term growth expected from digital transformation trends. However, competition and execution risks in cloud migration warrant monitoring. SAP’s focus on AI and industry-specific solutions could further differentiate its offerings.

Sources

SAP SE 2024 Annual Report, 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