Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 125,651 - -
Change - -27.36% 63.46% 20.18% -39.17% -36.83% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 152,287 141,476 139,587
Change - -28.72% 63.63% 20.23% -36.59% -25.27% -7.1% -1.34%
P/E 157x 800x 66.9x 53.7x 27.2x 18.9x 16.2x 13.4x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 3.76x 2.92x 2.76x
PEG - -9.3x 0x 1x 1.2x 4.39x 1x 0.6x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 2.73x 2.49x 2.27x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 3.3x 2.8x 2.52x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 8.64x 7.49x 6.77x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 9.63x 7.98x 7.06x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 10.2x 8.7x 7.86x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 9.78% 11.5% 12.7%
Dividend per Share 2 - - - 1.6 - 1.706 1.767 1.917
Rate of return - - - 0.47% - 1.11% 1.15% 1.25%
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 2 232.63 167.97 281.09 341.70 212.29 153.42 153.42 153.42
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.($)
-795.61x26.96x115.41x-.--% 77.19B
-24.48x8.09x13.91x-.--% 60.72B
833.24x15.59x40.72x-.--% 17.35B
44.03x4.14x16.45x-.--% 12.6B
43.88x4.4x14.37x-.--% 11.79B
-61.37x207.21x-72.5x - 9.06B
13.61x2.92x7.74x-.--% 4.17B
19.6x4.27x9.62x-.--% 3.82B
83.16x3.58x16.97x0.4% 3.52B
Average 17.34x 30.80x 18.08x 0.05% 22.25B
Weighted average by Cap. -237.25x 24.31x 51.48x 0.01%

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. FOO Stock
  5. Valuation Salesforce, Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!