Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 134,038 - -
Change - -27.36% 63.46% 20.18% -39.17% -32.62% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 159,928 148,769 143,979
Change - -28.72% 63.63% 20.23% -36.59% -21.52% -6.98% -3.22%
P/E 157x 800x 66.9x 53.7x 27.2x 20x 17.1x 14x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.01x 3.11x 2.94x
PEG - -9.3x 0x 1x 1.2x 4.1x 1x 0.6x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 2.91x 2.65x 2.42x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 3.47x 2.95x 2.6x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 8.93x 7.69x 6.98x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 10.1x 8.41x 7.31x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 10.7x 9.08x 8.09x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 9.32% 11% 12.4%
Dividend per Share 2 - - - 1.6 1.664 1.705 1.769 1.925
Rate of return - - - 0.47% 0.78% 1.04% 1.08% 1.18%
EPS 2 1.48 0.21 4.2 6.36 7.8 8.181 9.563 11.67
Distribution rate - - - 25.2% 21.3% 20.8% 18.5% 16.5%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,107 50,514 55,280
EBITDA 1 8,249 8,903 12,722 14,324 16,100 17,912 19,336 20,632
EBIT 1 4,951 7,068 10,632 12,498 14,156 15,838 17,694 19,691
Net income 1 1,444 208 4,136 6,197 7,457 7,116 8,233 9,807
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,890 14,732 9,941
Reference price 2 232.63 167.97 281.09 341.70 212.29 163.66 163.66 163.66
Nbr of stocks (in thousands) 985,000 991,000 968,000 957,000 937,000 819,000 - -
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.($)
-1002.75x32.62x139.64x-.--% 93.11B
-16.48x6.82x11.82x-.--% 44.25B
570.22x13.7x35.69x-.--% 15.33B
49.47x4.72x18.73x-.--% 14.23B
44.09x4.41x14.36x-.--% 11.8B
-43.71x141.59x-49.73x - 6.33B
24.13x5.51x12.41x-.--% 4.71B
15.58x3.23x8.59x-.--% 4.66B
75.36x3.56x16.92x0.35% 3.5B
Average -31.57x 24.02x 23.16x 0.04% 21.99B
Weighted average by Cap. -424.21x 23.33x 72.51x 0.01%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CRM Stock
  4. FOO Stock
  5. Valuation Salesforce, Inc.