Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 129,345 - -
Change - -27.36% 63.46% 20.18% -39.17% -34.98% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 155,981 145,170 143,281
Change - -28.72% 63.63% 20.23% -36.59% -23.46% -6.93% -1.3%
P/E 157x 800x 66.9x 53.7x 27.2x 19.4x 16.6x 13.8x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 3.87x 3.01x 2.84x
PEG - -9.3x 0x 1x 1.2x 4.64x 1x 0.7x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 2.81x 2.56x 2.34x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 3.38x 2.87x 2.59x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 8.71x 7.51x 6.94x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 9.86x 8.19x 7.25x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 10.5x 8.84x 8.06x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 9.55% 11.3% 12.4%
Dividend per Share 2 - - - 1.6 - 1.706 1.763 1.917
Rate of return - - - 0.47% - 1.08% 1.12% 1.21%
EPS 2 1.48 0.21 4.2 6.36 7.8 8.126 9.497 11.48
Distribution rate - - - 25.2% - 21% 18.6% 16.7%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,104 50,547 55,325
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 15,815 17,727 19,775
Net income 1 1,444 208 4,136 6,197 7,457 7,091 8,221 9,806
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 26,636 15,825 13,936
Reference price 2 232.63 167.97 281.09 341.70 212.29 157.93 157.93 157.93
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.($)
-931.8x30.15x129.07x-.--% 86.16B
-20.7x7.41x12.8x-.--% 52.11B
751.14x14.1x36.81x-.--% 15.64B
48.23x4.57x18.14x-.--% 13.8B
47.98x4.88x15.91x-.--% 12.89B
-60.91x200.89x-70.19x - 8.83B
23.12x5.25x11.81x-.--% 4.52B
14.18x3.02x8.03x-.--% 4.33B
74.52x3.27x15.5x0.45% 3.15B
Average -6.03x 30.39x 19.76x 0.06% 22.38B
Weighted average by Cap. -339.91x 25.57x 61.24x 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. 1CRM Stock
  5. Valuation Salesforce, Inc.