Valuation SAP Cinnober Boat

Stocks

Real-time Estimate Tradegate 18:14:52 18/08/2026 +03			5-day change	1st Jan Change
182.99 ^EUR	0.00%		0.00%	-

06:14pm	European Equities Traded in the US as American Depositary Receipts Head Lower in Tuesday Trading	MT
08:00am	Is it time to revisit Capgemini at under 10x earnings?

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	147,329	112,276	162,380	274,903	242,644	207,271	-	-
Change	-	-23.79%	44.63%	69.3%	-11.73%	-14.58%	-	-
Enterprise Value (EV) ¹	151,243	116,785	160,588	273,208	239,263	205,215	202,125	194,576
Change	-	-22.78%	37.51%	70.13%	-12.42%	-14.23%	-1.51%	-3.74%
P/E	28x	49.2x	45.7x	89.2x	33.2x	25.5x	22x	18.7x
PBR	3.78x	2.81x	3.78x	6.06x	5.43x	4.48x	4.18x	3.7x
PEG	-	-0.9x	0.8x	-6.8x	0x	2.1x	1.4x	1.1x
Capitalization / Revenue	5.29x	3.64x	5.2x	8.04x	6.59x	5.15x	4.61x	4.11x
EV / Revenue	5.43x	3.78x	5.15x	7.99x	6.5x	5.1x	4.49x	3.86x
EV / EBITDA	15.1x	11.8x	15.9x	29x	20.4x	16.1x	13.7x	11.6x
EV / EBIT	18.4x	14.5x	18.4x	33.5x	23x	17.5x	15x	12.6x
EV / FCF	30.2x	26.9x	29x	66.4x	29x	20.5x	17.8x	15.2x
FCF Yield	3.31%	3.72%	3.44%	1.51%	3.44%	4.88%	5.63%	6.59%
Dividend per Share ²	1.95	2.05	2.2	2.35	2.5	2.676	3.002	3.39
Rate of return	1.56%	2.13%	1.58%	0.99%	1.2%	1.49%	1.67%	1.89%
EPS ²	4.46	1.96	3.05	2.65	6.28	7.046	8.145	9.591
Distribution rate	43.7%	105%	72.1%	88.7%	39.8%	38%	36.9%	35.3%
Net sales ¹	27,842	30,871	31,207	34,176	36,800	40,250	44,983	50,378
EBITDA ¹	10,005	9,929	10,094	9,433	11,730	12,784	14,709	16,845
EBIT ¹	8,230	8,033	8,721	8,153	10,419	11,715	13,517	15,492
Net income ¹	5,383	1,714	3,564	3,124	7,492	8,183	9,219	10,833
Net Debt ¹	3,914	4,509	-1,792	-1,695	-3,381	-2,057	-5,146	-12,696
Reference price ²	124.90	96.39	139.48	236.30	208.35	179.58	179.58	179.58
Nbr of stocks (in thousands)	1,179,579	1,164,814	1,164,184	1,163,363	1,164,600	1,154,200	-	-
Announcement Date	1/27/22 A	1/26/23 A	1/23/24 A	1/28/25 A	1/29/26 A	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORACLE CORPORATION	22.93x	6.21x	11.09x	1.39%	422B
SAP SE	25.49x	5.1x	16.05x	1.49%	240B
SERVICENOW, INC.	76.19x	7.4x	19.81x	-.--%	122B
CONSTELLATION SOFTWARE INC.	36.95x	3.47x	12.73x	0.18%	45.7B
STRATEGY INC	-218.82x	81.28x	700.54x	-.--%	37.53B
FAIR ISAAC CORPORATION	28.2x	11.12x	18.16x	-.--%	22.99B
TOAST, INC.	36.25x	2.39x	21.73x	-.--%	19.84B
GUIDEWIRE SOFTWARE, INC.	98.72x	9.44x	38.35x	-.--%	14.32B
TRIMBLE, INC.	-599.33x	3.57x	11.94x	-	12.99B
Average	-54.83x	14.44x	94.49x	0.38%	104.17B
Weighted average by Cap.	14.45x	9.00x	42.00x	1.03%