$SAP 10Y ROIC, Average 9% 10Y ROIC, Coefficient of variation 30% FCFE 3Y Average, per share $5.2 FCF 3Y yield 3% Wide Moat Market Price $190 Fair value $301 Shares UNDERVALUED Discount (-)/Premium (+) -37%