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 1,84,813 - -
Change - -27.36% 63.46% 20.18% -39.17% -7.09% - -
Enterprise Value (EV) 1 2,29,196 1,63,369 2,67,327 3,21,408 2,03,790 2,10,566 2,02,095 1,95,490
Change - -28.72% 63.63% 20.23% -36.59% 3.33% -4.02% -3.27%
P/E 157x 800x 66.9x 53.7x 27.2x 21.5x 23x 18.7x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.55x 4.06x 3.71x
PEG - -9.3x 0x 1x 1.2x 0.6x -3.56x 0.8x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 3.99x 3.64x 3.32x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.55x 3.98x 3.51x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 11.2x 9.92x 8.49x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 13.2x 11.3x 9.78x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 14x 12.3x 10.6x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 7.12% 8.14% 9.43%
Dividend per Share 2 - - - 1.6 1.664 1.726 1.8 1.926
Rate of return - - - 0.47% 0.78% 0.77% 0.8% 0.86%
EPS 2 1.48 0.21 4.2 6.36 7.8 10.45 9.773 12.03
Distribution rate - - - 25.2% 21.3% 16.5% 18.4% 16%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,297 50,795 55,736
EBITDA 1 8,249 8,903 12,722 14,324 16,100 18,870 20,366 23,028
EBIT 1 4,951 7,068 10,632 12,498 14,156 15,892 17,820 19,982
Net income 1 1,444 208 4,136 6,197 7,457 8,756 8,080 9,675
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,753 17,282 10,677
Reference price 2 232.63 167.97 281.09 341.70 212.29 224.56 224.56 224.56
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.($)
21.65x3.57x12.46x3.07% 21TCr
21.49x4.55x11.16x0.77% 18TCr
-591.66x42.08x172.86x-.--% 12TCr
-130.95x18.18x99.98x-.--% 12TCr
14.61x1.59x8.35x3.28% 12TCr
13.53x2.44x9.25x6.08% 7.78TCr
20.02x5.31x13.05x2.8% 5.97TCr
-17.3x7.37x12.53x-.--% 4.88TCr
23.1x1.91x12.12x1.35% 4.53TCr
Average -69.50x 9.67x 39.08x 1.93% 10.9TCr
Weighted average by Cap. -76.46x 10.19x 41.93x 1.9%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Salesforce, Inc.

Historical PBR trend

Valuation ratios - PBR - Salesforce, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Salesforce, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Salesforce, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Salesforce, Inc.
  1. Stock Market
  2. Stocks
  3. CRM Stock
  4. CRMD Stock
  5. Valuation Salesforce, Inc.