Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 200,944 - -
Change - -27.36% 63.46% 20.18% -39.17% 1.02% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 227,010 218,617 212,146
Change - -28.72% 63.63% 20.23% -36.59% 11.39% -3.7% -2.96%
P/E 157x 800x 66.9x 53.7x 27.2x 23.4x 24.9x 20.4x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 5x 4.46x 4.08x
PEG - -9.3x 0x 1x 1.2x 0.7x -4.27x 0.9x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 4.34x 3.95x 3.61x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.91x 4.3x 3.81x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 12x 10.7x 9.21x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 14.3x 12.3x 10.7x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 15.1x 13.3x 11.5x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 6.6% 7.51% 8.67%
Dividend per Share 2 - - - 1.6 1.664 1.737 1.8 1.926
Rate of return - - - 0.47% 0.78% 0.71% 0.74% 0.79%
EPS 2 1.48 0.21 4.2 6.36 7.8 10.42 9.808 11.96
Distribution rate - - - 25.2% 21.3% 16.7% 18.4% 16.1%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,264 50,821 55,646
EBITDA 1 8,249 8,903 12,722 14,324 16,100 18,870 20,366 23,028
EBIT 1 4,951 7,068 10,632 12,498 14,156 15,884 17,802 19,912
Net income 1 1,444 208 4,136 6,197 7,457 8,726 8,116 9,667
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 26,066 17,673 11,203
Reference price 2 232.63 167.97 281.09 341.70 212.29 244.16 244.16 244.16
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.($)
23.92x4.98x11.96x0.7% 201B
-490.45x34.8x142.97x-.--% 112B
-19.29x7.85x13.43x-.--% 52.36B
63.44x6.14x24.37x-.--% 18.1B
247.88x13.42x34.41x-.--% 15.6B
60.62x5.73x19.06x-.--% 14.62B
-42.45x150.04x-50.51x - 6.38B
29.67x7.05x15.49x-.--% 5.89B
18.15x3.64x9.74x-.--% 5.3B
56.32x2.7x21.05x-.--% 3.52B
Average -5.22x 23.64x 24.20x 0.08% 43.46B
Weighted average by Cap. -103.49x 15.50x 46.60x 0.33%

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. Valuation Salesforce, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!