Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 135,864 - -
Change - -27.36% 63.46% 20.18% -39.17% -31.7% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 162,500 147,662 142,187
Change - -28.72% 63.63% 20.23% -36.59% -20.26% -9.13% -3.71%
P/E Ratio 157x 800x 66.9x 53.7x 27.2x 20.3x 17.5x 14.4x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.07x 2.92x 2.98x
PEG - -9.3x 0x 1x 1.2x 4.43x 1.1x 0.7x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 2.95x 2.69x 2.45x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 3.52x 2.92x 2.56x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 9.22x 7.82x 6.89x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 10.3x 8.29x 7.13x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 10.9x 8.97x 7.84x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 9.17% 11.1% 12.8%
Dividend per Share 2 - - - 1.6 - 1.693 1.767 1.917
Rate of return - - - 0.47% - 1.02% 1.06% 1.16%
EPS 2 1.48 0.21 4.2 6.36 7.8 8.157 9.498 11.48
Distribution rate - - - 25.2% - 20.7% 18.6% 16.7%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,109 50,601 55,437
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 17,802 19,952
Net income 1 1,444 208 4,136 6,197 7,457 7,128 8,287 9,806
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 26,636 11,798 6,323
Reference price 2 232.63 167.97 281.09 341.70 212.29 165.89 165.89 165.89
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 Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-832.41x28.23x120.31x-.--% 80.76B
-22.12x7.63x13.11x-.--% 54.86B
854.29x15.98x41.73x-.--% 17.79B
46.58x4.4x17.48x-.--% 13.33B
44.26x4.44x14.49x-.--% 11.88B
-58.61x197.6x-69.14x - 8.66B
13.66x2.92x7.76x-.--% 4.23B
20.09x4.4x9.92x-.--% 3.92B
51.77x2.33x18.39x-.--% 3.15B
Average 13.06x 29.77x 19.34x 0% 22.06B
Weighted average by Cap. -263.40x 24.38x 55.97x 0%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!