Advertisement
U.S. markets closed
  • S&P Futures

    5,112.25
    +8.50 (+0.17%)
     
  • Dow Futures

    39,076.00
    +33.00 (+0.08%)
     
  • Nasdaq Futures

    18,128.75
    +46.00 (+0.25%)
     
  • Russell 2000 Futures

    2,058.70
    +1.40 (+0.07%)
     
  • Crude Oil

    78.49
    +0.23 (+0.29%)
     
  • Gold

    2,055.00
    +0.30 (+0.01%)
     
  • Silver

    22.69
    +0.02 (+0.11%)
     
  • EUR/USD

    1.0819
    +0.0012 (+0.11%)
     
  • 10-Yr Bond

    4.2520
    -0.0220 (-0.51%)
     
  • Vix

    13.40
    -0.44 (-3.18%)
     
  • GBP/USD

    1.2633
    +0.0007 (+0.05%)
     
  • USD/JPY

    150.3640
    +0.3800 (+0.25%)
     
  • Bitcoin USD

    61,127.29
    -232.65 (-0.38%)
     
  • CMC Crypto 200

    885.54
    0.00 (0.00%)
     
  • FTSE 100

    7,630.02
    +5.04 (+0.07%)
     
  • Nikkei 225

    39,871.48
    +705.29 (+1.80%)
     

Calculating The Fair Value Of SAP SE (ETR:SAP)

Key Insights

  • The projected fair value for SAP is €172 based on 2 Stage Free Cash Flow to Equity

  • SAP's €145 share price indicates it is trading at similar levels as its fair value estimate

  • Analyst price target for SAP is €139 which is 19% below our fair value estimate

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of SAP SE (ETR:SAP) as an investment opportunity by estimating the company's future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. It may sound complicated, but actually it is quite simple!

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

Check out our latest analysis for SAP

The Method

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

Levered FCF (€, Millions)

€6.31b

€7.52b

€8.29b

€9.14b

€9.72b

€10.2b

€10.5b

€10.8b

€11.0b

€11.1b

Growth Rate Estimate Source

Analyst x18

Analyst x15

Analyst x1

Analyst x1

Est @ 6.37%

Est @ 4.60%

Est @ 3.36%

Est @ 2.49%

Est @ 1.88%

Est @ 1.45%

Present Value (€, Millions) Discounted @ 5.5%

€6.0k

€6.8k

€7.1k

€7.4k

€7.4k

€7.4k

€7.2k

€7.0k

€6.8k

€6.5k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = €70b

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 0.5%. We discount the terminal cash flows to today's value at a cost of equity of 5.5%.

Terminal Value (TV)= FCF2033 × (1 + g) ÷ (r – g) = €11b× (1 + 0.5%) ÷ (5.5%– 0.5%) = €223b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= €223b÷ ( 1 + 5.5%)10= €131b

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is €200b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of €145, the company appears about fair value at a 16% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
dcf

Important Assumptions

We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at SAP as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 5.5%, which is based on a levered beta of 1.004. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

SWOT Analysis for SAP

Strength

  • Debt is not viewed as a risk.

Weakness

  • Earnings declined over the past year.

  • Dividend is low compared to the top 25% of dividend payers in the Software market.

Opportunity

  • Annual earnings are forecast to grow faster than the German market.

  • Current share price is below our estimate of fair value.

Threat

  • Dividends are not covered by earnings.

  • Revenue is forecast to grow slower than 20% per year.

Looking Ahead:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize for a company. It's not possible to obtain a foolproof valuation with a DCF model. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For SAP, there are three relevant elements you should further examine:

  1. Risks: To that end, you should be aware of the 1 warning sign we've spotted with SAP .

  2. Future Earnings: How does SAP's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the XTRA every day. If you want to find the calculation for other stocks just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Advertisement