Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 161,728 - -
Change - -27.36% 63.46% 20.18% -39.17% -18.7% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 187,617 176,462 171,681
Change - -28.72% 63.63% 20.23% -36.59% -7.94% -5.95% -2.71%
P/E 157x 800x 66.9x 53.7x 27.2x 24.1x 20.7x 16.9x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.84x 3.76x 3.55x
PEG - -9.3x 0x 1x 1.2x 4.95x 1.2x 0.8x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 3.51x 3.2x 2.93x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.07x 3.49x 3.11x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 10.5x 9.13x 8.32x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 11.8x 9.97x 8.72x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 12.6x 10.8x 9.65x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 7.94% 9.26% 10.4%
Dividend per Share 2 - - - 1.6 1.664 1.705 1.769 1.925
Rate of return - - - 0.47% 0.78% 0.86% 0.9% 0.97%
EPS 2 1.48 0.21 4.2 6.36 7.8 8.18 9.561 11.66
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 46,105 50,510 55,271
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 15,837 17,692 19,686
Net income 1 1,444 208 4,136 6,197 7,457 7,116 8,231 9,803
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,890 14,734 9,953
Reference price 2 232.63 167.97 281.09 341.70 212.29 197.47 197.47 197.47
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.($)
24.14x4.07x10.47x0.86% 162B
-590.7x37.61x154.52x-.--% 109B
-17.69x7.26x12.57x-.--% 49.28B
60.46x5.83x23.16x-.--% 17.39B
59.61x5.66x18.4x-.--% 14.35B
236.48x12.84x32.88x-.--% 14.21B
-53.66x170.37x-58.34x - 7.53B
32.81x7.9x17.35x-.--% 6.51B
17.12x3.52x9.34x-.--% 5.07B
Average -25.72x 28.34x 24.48x 0.11% 42.82B
Weighted average by Cap. -146.27x 17.76x 52.05x 0.37%

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.