Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 185,167 - -
Change - -27.36% 63.46% 20.18% -39.17% -6.91% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 210,920 202,448 195,844
Change - -28.72% 63.63% 20.23% -36.59% 3.5% -4.02% -3.26%
P/E 157x 800x 66.9x 53.7x 27.2x 21.5x 23x 18.7x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.56x 4.07x 3.72x
PEG - -9.3x 0x 1x 1.2x 0.6x -3.56x 0.8x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 4x 3.65x 3.32x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.56x 3.99x 3.51x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 11.2x 9.94x 8.5x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 13.3x 11.4x 9.8x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 14.1x 12.3x 10.6x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 7.11% 8.13% 9.42%
Dividend per Share 2 - - - 1.6 1.664 1.726 1.8 1.926
Rate of return - - - 0.47% 0.78% 0.77% 0.8% 0.86%
EPS 2 1.48 0.21 4.2 6.36 7.8 10.45 9.773 12.03
Distribution rate - - - 25.2% 21.3% 16.5% 18.4% 16%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,297 50,795 55,736
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 15,892 17,820 19,982
Net income 1 1,444 208 4,136 6,197 7,457 8,756 8,080 9,675
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,753 17,282 10,677
Reference price 2 232.63 167.97 281.09 341.70 212.29 224.99 224.99 224.99
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.($)
21.73x3.58x12.49x3.06% 208B
21.53x4.56x11.18x0.77% 185B
-612.43x43.57x178.99x-.--% 126B
-132.17x18.36x100.93x-.--% 118B
14.37x1.56x8.21x3.34% 115B
13.66x2.46x9.34x6.02% 78.82B
19.79x5.26x12.93x2.83% 59.4B
-17.94x7.51x12.77x-.--% 50.59B
22.68x1.88x11.89x1.37% 44.47B
Average -72.09x 9.86x 39.86x 1.93% 109.67B
Weighted average by Cap. -81.60x 10.56x 43.44x 1.89%

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. CRMD Stock
  5. Valuation Salesforce, Inc.