|
End-of-day quote
Thailand S.E.
2026-10-22
|
5-day change | 1st Jan Change | ||
| 8.050 THB | -1.23% |
|
+1.90% | - |
| 11:06pm | Braze, Inc., Salesforce, Inc. - M&A Call | |
| 10-22 | SAP Cloud growth picks up again, annual target refined | RE |
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 | 205,989 | - | - |
| Change | - | -27.36% | 63.46% | 20.18% | -39.17% | 3.56% | - | - |
| Enterprise Value (EV) 1 | 229,196 | 163,369 | 267,327 | 321,408 | 203,790 | 231,738 | 223,269 | 216,699 |
| Change | - | -28.72% | 63.63% | 20.23% | -36.59% | 13.71% | -3.65% | -2.94% |
| P/E | 157x | 800x | 66.9x | 53.7x | 27.2x | 24x | 25.6x | 20.8x |
| PBR | 3.82x | 2.86x | 4.64x | 5.36x | 3.41x | 5.07x | 4.53x | 4.14x |
| PEG | - | -9.3x | 0x | 1x | 1.2x | 0.7x | -3.96x | 0.9x |
| Capitalization / Revenue | 8.65x | 5.31x | 7.81x | 8.63x | 4.79x | 4.45x | 4.06x | 3.7x |
| EV / Revenue | 8.65x | 5.21x | 7.67x | 8.48x | 4.91x | 5.01x | 4.4x | 3.89x |
| EV / EBITDA | 27.8x | 18.3x | 21x | 22.4x | 12.7x | 12.3x | 11x | 9.41x |
| EV / EBIT | 46.3x | 23.1x | 25.1x | 25.7x | 14.4x | 14.6x | 12.5x | 10.9x |
| EV / FCF | 43.4x | 25.9x | 28.1x | 25.8x | 14.2x | 15.5x | 13.6x | 11.8x |
| FCF Yield | 2.31% | 3.86% | 3.55% | 3.87% | 7.07% | 6.47% | 7.37% | 8.5% |
| Dividend per Share 2 | - | - | - | 1.6 | 1.664 | 1.731 | 1.812 | 1.926 |
| Rate of return | - | - | - | 0.47% | 0.78% | 0.69% | 0.72% | 0.77% |
| EPS 2 | 1.48 | 0.21 | 4.2 | 6.36 | 7.8 | 10.45 | 9.773 | 12.03 |
| Distribution rate | - | - | - | 25.2% | 21.3% | 16.6% | 18.5% | 16% |
| Net sales 1 | 26,492 | 31,352 | 34,857 | 37,895 | 41,525 | 46,295 | 50,789 | 55,703 |
| EBITDA 1 | 8,249 | 8,903 | 12,722 | 14,324 | 16,100 | 18,870 | 20,374 | 23,028 |
| EBIT 1 | 4,951 | 7,068 | 10,632 | 12,498 | 14,156 | 15,891 | 17,810 | 19,947 |
| Net income 1 | 1,444 | 208 | 4,136 | 6,197 | 7,457 | 8,755 | 8,072 | 9,646 |
| Net Debt 1 | 55 | -3,089 | -4,768 | -5,599 | 4,874 | 25,749 | 17,280 | 10,710 |
| Reference price 2 | 232.63 | 167.97 | 281.09 | 341.70 | 212.29 | 250.29 | 250.29 | 250.29 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.22x | 4.05x | 14.08x | 2.68% | 238B | |
| 23.95x | 5.01x | 12.28x | 0.69% | 206B | |
| 17.66x | 2.01x | 10.33x | 2.68% | 153B | |
| -123.59x | 17.14x | 94.25x | -.--% | 111B | |
| -523.76x | 37.2x | 152.79x | -.--% | 108B | |
| 16.35x | 2.95x | 11.37x | 4.92% | 95.75B | |
| 23.33x | 6.05x | 14.86x | 2.4% | 70.41B | |
| 15.09x | 2.2x | 9.35x | 5.16% | 49.32B | |
| 25.59x | 2.13x | 13.49x | 1.22% | 50.46B | |
| Average | -55.57x | 8.75x | 36.98x | 2.2% | 120.12B | |
| Weighted average by Cap. | -47.58x | 8.46x | 34.85x | 1.98% |
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
- Stock Market
- Stocks
- CRM Stock
- CRM80 Stock
- Valuation Salesforce, Inc.
Select your edition
All financial news and data tailored to specific country editions
