SAP : A leap forward in the Cloud

Fair Value EUR54 vs. EUR47 (price EUR48.09)       BUY
News published on February Tuesday 7, 2012
Share on

Based on an updated model now including SuccessFactors and higher mid-term growth and margin assumptions, we raise our DCF-derived fair value to EUR54 from EUR47, for 12% upside potential. We consider with est. EUR380-455m revenue synergies by 2015, SuccessFactors should be 5% accretive on non-IFRS EPS by 2015. This new stage of SAP’s transformation into a growth company once more, will have a positive impact on valuation multiples, in our view.

-          A clear boost to SAP’s cloud strategy. Although it will add only 2% to 2012 sales, we believe SuccessFactors will allow SAP to make a great leap forward in the domain of cloud computing: 1). SuccessFactors is the second largest independent SaaS vendor in the world; 2). SuccessFactors’ founder and CEO Lars Dalgaard is expected to join SAP to lead the group’s cloud strategy with his successful vision of Cloud computing; 3). SAP is set to attain a new stage of its transformation into a growth company once again, with valuation multiples likely to benefit.

-          Cloud computing: a 5-to-10-year opportunity for SAP. We consider SuccessFactors as a step for SAP to become a leader in cloud-based applications. While “best-of-breed” SaaS pure-players are starting to see their operating margins under pressure due to high sales & marketing costs, we expect SAP to gradually grab market share in the cloud, as clients tend to consolidate their IT landscape towards a reduced number of suppliers.   

-          Est. EUR380-455m of synergies ahead. We deem the deal will be slightly dilutive (-1%) on non-IFRS 2012 EPS and slightly accretive (+1% and +3%) on non-IFRS 2013 and 2014 EPS. In 2015, we estimate this accretion will reach 5%. Our scenario includes EUR380-455m of revenue synergies by 2015 - excluding any use of tax loss carry forwards. 

-          Our only Buy in our Software universe. SAP’s shares are trading at est. 11x 2012 and 9.1x 2013 EV/EBIT multiples, with a c.30% discount versus the 10-year average. Our new EUR54 DCF-derived fair value is built on mid-term lfl growth of 11% (vs. 10%) and a mid-term adj. EBIT margin of 36% (vs. 35%).

The Essentials

Everything you need to know about investment banking dedicated to growth
Recent Transactions Highlights
From M&A, to IPOs see what’s been happening at Bryan, Garnier & Co this year
Join our Team
Bryan, Garnier & Co is always looking for talent in all our divisions, at all levels
Explore our opportunities