Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 124,308 - -
Change - -27.36% 63.46% 20.18% -39.17% -37.51% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 150,944 140,133 138,244
Change - -28.72% 63.63% 20.23% -36.59% -25.93% -7.16% -1.35%
P/E 157x 800x 66.9x 53.7x 27.2x 18.7x 16x 13.2x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 3.72x 2.89x 2.73x
PEG - -9.3x 0x 1x 1.2x 4.34x 1x 0.6x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 2.7x 2.46x 2.25x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 3.27x 2.77x 2.5x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 8.56x 7.42x 6.7x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 9.54x 7.9x 6.99x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 10.1x 8.62x 7.78x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 9.87% 11.6% 12.9%
Dividend per Share 2 - - - 1.6 - 1.706 1.767 1.917
Rate of return - - - 0.47% - 1.12% 1.16% 1.26%
EPS 2 1.48 0.21 4.2 6.36 7.8 8.136 9.489 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 17,627 18,882 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 7,099 8,234 9,806
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 26,636 15,825 13,936
Reference price 2 232.63 167.97 281.09 341.70 212.29 151.78 151.78 151.78
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.($)
18.66x3.27x8.56x1.12% 124B
-816.31x27.68x118.47x-.--% 79.2B
-25.95x8.38x14.4x-.--% 64.35B
868.48x16.24x42.4x-.--% 18.08B
44.3x4.17x16.56x-.--% 12.68B
44.92x4.52x14.76x-.--% 12.07B
-61.92x209.13x-73.18x - 9.15B
13.82x2.95x7.84x-.--% 4.24B
20.11x4.41x9.93x-.--% 3.92B
80.78x3.5x16.57x0.41% 3.43B
Average 18.69x 28.42x 17.63x 0.17% 33.14B
Weighted average by Cap. -142.85x 16.58x 36.17x 0.44%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!