Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 187,479 - -
Change - -27.36% 63.46% 20.18% -39.17% -5.75% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 213,232 204,761 198,156
Change - -28.72% 63.63% 20.23% -36.59% 4.63% -3.97% -3.23%
P/E 157x 800x 66.9x 53.7x 27.2x 21.8x 23.3x 18.9x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.61x 4.12x 3.76x
PEG - -9.3x 0x 1x 1.2x 0.6x -3.61x 0.8x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 4.05x 3.69x 3.36x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.61x 4.03x 3.56x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 11.3x 10.1x 8.61x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 13.4x 11.5x 9.92x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 14.2x 12.4x 10.7x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 7.03% 8.04% 9.31%
Dividend per Share 2 - - - 1.6 1.664 1.726 1.8 1.926
Rate of return - - - 0.47% 0.78% 0.76% 0.79% 0.85%
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 2 232.63 167.97 281.09 341.70 212.29 227.80 227.80 227.80
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.($)
22.25x3.65x12.74x2.99% 213B
21.8x4.61x11.3x0.76% 187B
-589.8x41.94x172.31x-.--% 122B
-135.1x18.77x103.22x-.--% 121B
15.48x1.68x8.84x3.1% 124B
13.54x2.43x9.28x6.02% 77.55B
19.99x5.31x13.03x2.81% 59.65B
-15.96x7.07x12.03x-.--% 44.99B
23.09x1.91x12.11x1.35% 45.21B
Average -69.41x 9.71x 39.43x 1.89% 110.59B
Weighted average by Cap. -75.18x 10.19x 42.19x 1.87%

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. CRM Stock
  5. Valuation Salesforce, Inc.