Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

SAP SE (SAP.DE)

Company Dividend Discount ModelIndustry: Software - ApplicationSector: Technology

Valuation Snapshot

Stable Growth$199.24 - $1,109.50$363.15
Multi-Stage$134.51 - $147.14$140.71
Blended Fair Value$251.93
Current Price$258.15
Upside-2.41%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.46%7.95%2.182.042.441.861.591.521.421.271.171.12
YoY Growth--7.10%-16.40%31.30%17.06%4.13%7.12%11.47%8.78%4.71%10.22%
Dividend Yield--0.89%1.15%2.10%1.84%1.52%1.48%1.38%1.50%1.27%1.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)7,082.00
(-) Cash Dividends Paid (M)2,743.00
(=) Cash Retained (M)4,339.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,416.40885.25531.15
Cash Retained (M)4,339.004,339.004,339.00
(-) Cash Required (M)-1,416.40-885.25-531.15
(=) Excess Retained (M)2,922.603,453.753,807.85
(/) Shares Outstanding (M)1,175.731,175.731,175.73
(=) Excess Retained per Share2.492.943.24
LTM Dividend per Share2.332.332.33
(+) Excess Retained per Share2.492.943.24
(=) Adjusted Dividend4.825.275.57
WACC / Discount Rate7.42%7.42%7.42%
Growth Rate4.89%5.89%6.89%
Fair Value$199.24$363.15$1,109.50
Upside / Downside-22.82%40.67%329.79%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)7,082.007,498.837,940.198,407.528,902.379,426.339,709.12
Payout Ratio38.73%48.99%59.24%69.49%79.75%90.00%92.50%
Projected Dividends (M)2,743.003,673.344,703.705,842.627,099.328,483.708,980.94

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.42%7.42%7.42%
Growth Rate4.89%5.89%6.89%
Year 1 PV (M)3,387.243,419.533,451.83
Year 2 PV (M)3,999.524,076.144,153.50
Year 3 PV (M)4,580.994,713.274,848.07
Year 4 PV (M)5,132.775,331.335,535.60
Year 5 PV (M)5,655.935,930.756,216.14
PV of Terminal Value (M)135,386.42141,964.66148,796.16
Equity Value (M)158,142.86165,435.69173,001.30
Shares Outstanding (M)1,175.731,175.731,175.73
Fair Value$134.51$140.71$147.14
Upside / Downside-47.90%-45.49%-43.00%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%