Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 199,536 - -
Change - -27.36% 63.46% 20.18% -39.17% 0.31% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 225,285 216,817 210,247
Change - -28.72% 63.63% 20.23% -36.59% 10.55% -3.76% -3.03%
P/E 157x 800x 66.9x 53.7x 27.2x 23.2x 24.8x 20.2x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.91x 4.39x 4.01x
PEG - -9.3x 0x 1x 1.2x 0.7x -3.84x 0.9x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 4.31x 3.93x 3.58x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.87x 4.27x 3.77x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 11.9x 10.6x 9.13x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 14.2x 12.2x 10.5x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 15x 13.2x 11.4x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 6.66% 7.59% 8.76%
Dividend per Share 2 - - - 1.6 1.664 1.731 1.812 1.926
Rate of return - - - 0.47% 0.78% 0.71% 0.75% 0.79%
EPS 2 1.48 0.21 4.2 6.36 7.8 10.45 9.773 12.03
Distribution rate - - - 25.2% 21.3% 16.6% 18.5% 16%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,295 50,789 55,703
EBITDA 1 8,249 8,903 12,722 14,324 16,100 18,870 20,374 23,028
EBIT 1 4,951 7,068 10,632 12,498 14,156 15,891 17,810 19,947
Net income 1 1,444 208 4,136 6,197 7,457 8,755 8,072 9,646
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,749 17,280 10,710
Reference price 2 232.63 167.97 281.09 341.70 212.29 242.45 242.45 242.45
Nbr of stocks (in thousands) 985,000 991,000 968,000 957,000 937,000 823,000 - -
Announcement Date 3/1/22 3/1/23 2/28/24 2/26/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.29x3.78x13.24x2.86% 223B
23.2x4.87x11.94x0.71% 200B
16.18x1.84x9.47x2.92% 140B
-124.14x17.22x94.68x-.--% 111B
-513.36x36.45x149.74x-.--% 106B
16.05x2.89x11.16x5.02% 93.91B
22.79x5.9x14.48x2.49% 68.05B
14.79x2.15x9.15x5.27% 48.3B
24.34x2.02x12.8x1.28% 47.63B
Average -55.21x 8.57x 36.30x 2.28% 115.25B
Weighted average by Cap. -49.35x 8.41x 34.84x 2.07%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Salesforce, Inc.

Historical PBR trend

Valuation ratios - PBR - Salesforce, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Salesforce, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Salesforce, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Salesforce, Inc.
  1. Stock Market
  2. Stocks
  3. CRM Stock
  4. CRM Stock
  5. Valuation Salesforce, Inc.