As of 2025-08-03, the Intrinsic Value of SAP SE (SAP.DE) is 97.89 EUR. This SAP.DE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 244.65 EUR, the upside of SAP SE is -60.00%.
The range of the Intrinsic Value is 54.15 - 623.19 EUR
Based on its market price of 244.65 EUR and our intrinsic valuation, SAP SE (SAP.DE) is overvalued by 60.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.15 - 623.19 | 97.89 | -60.0% |
| DCF (Growth 10y) | 69.87 - 760.37 | 123.28 | -49.6% |
| DCF (EBITDA 5y) | 100.45 - 123.65 | 111.92 | -54.3% |
| DCF (EBITDA 10y) | 110.88 - 151.72 | 130.03 | -46.9% |
| Fair Value | 128.01 - 128.01 | 128.01 | -47.67% |
| P/E | 109.91 - 190.11 | 140.22 | -42.7% |
| EV/EBITDA | 86.74 - 162.97 | 122.98 | -49.7% |
| EPV | 54.69 - 83.79 | 69.24 | -71.7% |
| DDM - Stable | 67.92 - 896.86 | 482.39 | 97.2% |
| DDM - Multi | 65.75 - 653.75 | 117.98 | -51.8% |
| Market Cap (mil) | 300,552.53 |
| Beta | 1.05 |
| Outstanding shares (mil) | 1,228.50 |
| Enterprise Value (mil) | 301,356.53 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.01% |
| Cost of Debt | 4.25% |
| WACC | 6.87% |