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 1,50,712 - -
Change - -27.36% 63.46% 20.18% -39.17% -24.23% - -
Enterprise Value (EV) 1 2,29,196 1,63,369 2,67,327 3,21,408 2,03,790 1,76,603 1,65,444 1,60,654
Change - -28.72% 63.63% 20.23% -36.59% -13.34% -6.32% -2.9%
P/E 157x 800x 66.9x 53.7x 27.2x 22.5x 19.2x 15.8x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.51x 3.5x 3.31x
PEG - -9.3x 0x 1x 1.2x 4.61x 1.1x 0.7x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 3.27x 2.98x 2.73x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 3.83x 3.28x 2.91x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 9.86x 8.56x 7.79x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 11.2x 9.35x 8.16x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 11.9x 10.1x 9.03x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 8.44% 9.9% 11.1%
Dividend per Share 2 - - - 1.6 1.664 1.705 1.769 1.925
Rate of return - - - 0.47% 0.78% 0.93% 0.96% 1.05%
EPS 2 1.48 0.21 4.2 6.36 7.8 8.181 9.563 11.67
Distribution rate - - - 25.2% 21.3% 20.8% 18.5% 16.5%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,107 50,514 55,280
EBITDA 1 8,249 8,903 12,722 14,324 16,100 17,912 19,336 20,632
EBIT 1 4,951 7,068 10,632 12,498 14,156 15,838 17,694 19,691
Net income 1 1,444 208 4,136 6,197 7,457 7,116 8,233 9,807
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,890 14,732 9,941
Reference price 2 232.63 167.97 281.09 341.70 212.29 184.02 184.02 184.02
Nbr of stocks (in thousands) 9,85,000 9,91,000 9,68,000 9,57,000 9,37,000 8,19,000 - -
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.($)
22.49x3.83x9.86x0.93% 15TCr
-1066.44x34.72x148.64x-.--% 9.9TCr
-14.22x6.45x11.17x-.--% 3.92TCr
55.46x5.33x21.15x-.--% 1.6TCr
489.58x12.25x32.02x-.--% 1.37TCr
48.07x4.86x15.85x-.--% 1.29TCr
-45.97x149.99x-52.19x - 669.76Cr
26.11x6.04x13.62x-.--% 510.08Cr
16.25x3.35x8.93x-.--% 491.37Cr
61.33x2.83x22.41x-.--% 373.27Cr
Average -40.73x 22.97x 23.14x 0.1% 3.52TCr
Weighted average by Cap. -268.28x 16.05x 49.65x 0.4%

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. Valuation Salesforce, Inc.