Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 192,516 - -
Change - -27.36% 63.46% 20.18% -39.17% -3.22% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 218,269 209,798 203,193
Change - -28.72% 63.63% 20.23% -36.59% 7.11% -3.88% -3.15%
P/E 157x 800x 66.9x 53.7x 27.2x 22.4x 23.9x 19.4x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.74x 4.23x 3.86x
PEG - -9.3x 0x 1x 1.2x 0.7x -3.7x 0.8x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 4.16x 3.79x 3.45x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.71x 4.13x 3.65x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 11.6x 10.3x 8.82x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 13.7x 11.8x 10.2x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 14.6x 12.8x 11x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 6.87% 7.84% 9.08%
Dividend per Share 2 - - - 1.6 1.664 1.731 1.812 1.926
Rate of return - - - 0.47% 0.78% 0.74% 0.77% 0.82%
EPS 2 1.48 0.21 4.2 6.36 7.8 10.45 9.773 12.03
Distribution rate - - - 25.2% 21.3% 16.6% 18.5% 16%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,297 50,799 55,736
EBITDA 1 8,249 8,903 12,722 14,324 16,100 18,870 20,374 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 2 232.63 167.97 281.09 341.70 212.29 233.92 233.92 233.92
Nbr of stocks (in thousands) 985,000 991,000 968,000 957,000 937,000 823,000 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.93x4.63x11.36x0.75% 189B
22.36x3.66x12.77x2.98% 214B
-145.13x20.19x111.04x-.--% 130B
-622.65x44.3x182.01x-.--% 129B
15.53x1.69x8.87x3.09% 125B
14.06x2.51x9.71x5.73% 80.6B
20.95x5.52x13.56x2.68% 62.61B
23.78x1.97x12.5x1.31% 46.56B
-16.06x7.1x12.07x-.--% 45.27B
22.64x1.73x10.9x0.82% 43.83B
Average -64.26x 9.33x 38.48x 1.74% 106.46B
Weighted average by Cap. -79.11x 10.54x 44.19x 1.78%

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. Valuation Salesforce, Inc.