Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 156,404 - -
Change - -27.36% 63.46% 20.18% -39.17% -21.37% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 181,969 171,946 167,890
Change - -28.72% 63.63% 20.23% -36.59% -10.71% -5.51% -2.36%
P/E 157x 800x 66.9x 53.7x 27.2x 23.3x 19.9x 16.2x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.53x 3.62x 3.36x
PEG - -9.3x 0x 1x 1.2x 4.72x 1.2x 0.7x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 3.39x 3.1x 2.83x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 3.95x 3.4x 3.03x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 10.2x 8.89x 8.14x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 11.5x 9.71x 8.5x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 12.2x 10.5x 9.4x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 8.19% 9.5% 10.6%
Dividend per Share 2 - - - 1.6 1.664 1.705 1.769 1.925
Rate of return - - - 0.47% 0.78% 0.89% 0.93% 1.01%
EPS 2 1.48 0.21 4.2 6.36 7.8 8.185 9.592 11.77
Distribution rate - - - 25.2% 21.3% 20.8% 18.4% 16.4%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,109 50,527 55,362
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 15,839 17,702 19,758
Net income 1 1,444 208 4,136 6,197 7,457 7,103 8,224 9,810
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,565 15,542 11,485
Reference price 2 232.63 167.97 281.09 341.70 212.29 190.97 190.97 190.97
Nbr of stocks (in thousands) 985,000 991,000 968,000 957,000 937,000 819,000 - -
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.($)
23.36x3.95x10.16x0.89% 156B
-590.78x37.62x154.54x-.--% 109B
-20.39x8.08x13.8x-.--% 58.46B
61.72x5.96x23.67x-.--% 17.75B
264.69x14.27x36.57x-.--% 15.91B
58.54x5.4x17.9x-.--% 13.76B
-51.06x175.91x-60.24x - 7.77B
31.94x7.67x16.84x-.--% 6.34B
17.21x3.53x9.39x-.--% 5.12B
Average -22.75x 29.15x 24.74x 0.11% 43.43B
Weighted average by Cap. -143.58x 18.02x 51.75x 0.36%

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. CRM Stock
  5. Valuation Salesforce, Inc.