Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 175,834 - -
Change - -27.36% 63.46% 20.18% -39.17% -11.6% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 201,583 193,114 186,544
Change - -28.72% 63.63% 20.23% -36.59% -1.08% -4.2% -3.4%
P/E 157x 800x 66.9x 53.7x 27.2x 20.4x 21.9x 17.8x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.33x 3.87x 3.54x
PEG - -9.3x 0x 1x 1.2x 0.6x -3.39x 0.8x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 3.8x 3.46x 3.16x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.35x 3.8x 3.35x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 10.7x 9.48x 8.1x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 12.7x 10.8x 9.35x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 13.4x 11.7x 10.1x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 7.44% 8.52% 9.87%
Dividend per Share 2 - - - 1.6 1.664 1.731 1.812 1.926
Rate of return - - - 0.47% 0.78% 0.81% 0.85% 0.9%
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 50,781 55,668
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 2 232.63 167.97 281.09 341.70 212.29 213.65 213.65 213.65
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.($)
24.51x3.97x13.82x2.76% 232B
20.45x4.35x10.68x0.81% 176B
17.79x2.02x10.4x2.66% 154B
-109.61x15.01x82.57x-.--% 97.24B
-432.62x32.24x131.31x-.--% 96.32B
16.29x2.94x11.33x4.94% 96.18B
23.21x6.04x14.83x2.41% 70.12B
15.38x2.23x9.5x5.01% 50.48B
19.64x2.53x12.1x4.4% 41.52B
Average -45.00x 7.93x 32.95x 2.55% 112.57B
Weighted average by Cap. -35.07x 7.39x 30.07x 2.24%

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.