Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 2,29,141 1,66,458 2,72,095 3,27,007 1,98,916 2,13,346 - -
Change - -27.36% 63.46% 20.18% -39.17% 7.25% - -
Enterprise Value (EV) 1 2,29,196 1,63,369 2,67,327 3,21,408 2,03,790 2,38,672 2,30,159 2,23,754
Change - -28.72% 63.63% 20.23% -36.59% 17.12% -3.57% -2.78%
P/E 157x 800x 66.9x 53.7x 27.2x 24.9x 26.4x 21.7x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 5.31x 4.73x 4.33x
PEG - -9.3x 0x 1x 1.2x 0.7x -4.5x 1x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 4.61x 4.2x 3.83x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 5.16x 4.53x 4.02x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 12.6x 11.3x 9.7x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 15x 12.9x 11.2x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 15.9x 14x 12.2x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 6.28% 7.14% 8.22%
Dividend per Share 2 - - - 1.6 1.664 1.737 1.8 1.926
Rate of return - - - 0.47% 0.78% 0.67% 0.69% 0.74%
EPS 2 1.48 0.21 4.2 6.36 7.8 10.42 9.81 11.95
Distribution rate - - - 25.2% 21.3% 16.7% 18.3% 16.1%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,265 50,813 55,648
EBITDA 1 8,249 8,903 12,722 14,324 16,100 18,930 20,371 23,079
EBIT 1 4,951 7,068 10,632 12,498 14,156 15,884 17,802 19,912
Net income 1 1,444 208 4,136 6,197 7,457 8,731 8,119 9,667
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,326 16,813 10,407
Reference price 2 232.63 167.97 281.09 341.70 212.29 259.23 259.23 259.23
Nbr of stocks (in thousands) 9,85,000 9,91,000 9,68,000 9,57,000 9,37,000 8,23,000 - -
Announcement Date 01/03/22 01/03/23 28/02/24 26/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.87x5.16x12.61x0.67% 21TCr
-487.09x34.13x140.23x-.--% 9.93TCr
-17.27x7.41x12.66x-.--% 4.93TCr
63.97x6.19x24.59x-.--% 1.84TCr
62.56x5.93x19.73x-.--% 1.5TCr
220.06x12x30.77x-.--% 1.32TCr
-39.83x140.49x-47.29x - 617.51Cr
29.91x7.12x15.63x-.--% 593.82Cr
18.46x3.7x9.89x-.--% 543.62Cr
Average -13.82x 24.68x 24.31x 0.08% 4.73TCr
Weighted average by Cap. -91.20x 14.43x 42.83x 0.34%

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.