Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 206,488 229,141 166,458 272,095 327,007 181,806 - -
Change - 10.97% -27.36% 63.46% 20.18% -44.4% - -
Enterprise Value (EV) 1 197,195 229,196 163,369 267,327 321,408 176,616 164,176 149,149
Change - 16.23% -28.72% 63.63% 20.23% -45.05% -7.04% -9.15%
P/E ratio 51.5x 157x 800x 66.9x 53.7x 26.7x 23.5x 19.4x
PBR 5.06x 3.82x 2.86x 4.64x 5.36x 2.95x 2.61x 2.28x
PEG - -2.4x -9.3x 0x 1x 1.9x 1.7x 0.9x
Capitalization / Revenue 9.72x 8.65x 5.31x 7.81x 8.63x 4.38x 3.95x 3.61x
EV / Revenue 9.28x 8.65x 5.21x 7.67x 8.48x 4.26x 3.57x 2.96x
EV / EBITDA 29.8x 27.8x 18.3x 21x 22.4x 10.9x 9.1x 7.62x
EV / EBIT 52.4x 46.3x 23.1x 25.1x 25.7x 12.5x 10.2x 8.17x
EV / FCF 48.2x 43.4x 25.9x 28.1x 25.8x 12.6x 10.8x 8.75x
FCF Yield 2.07% 2.31% 3.86% 3.55% 3.87% 7.93% 9.27% 11.4%
Dividend per Share 2 - - - - 1.6 1.68 1.716 1.827
Rate of return - - - - 0.47% 0.87% 0.88% 0.94%
EPS 2 4.38 1.48 0.21 4.2 6.36 7.274 8.273 10.02
Distribution rate - - - - 25.2% 23.1% 20.7% 18.2%
Net sales 1 21,252 26,492 31,352 34,857 37,895 41,482 45,993 50,348
EBITDA 1 6,612 8,249 8,903 12,722 14,324 16,187 18,039 19,571
EBIT 1 3,766 4,951 7,068 10,632 12,498 14,142 16,100 18,258
Net income 1 4,072 1,444 208 4,136 6,197 7,042 7,932 9,593
Net Debt 1 -9,293 55 -3,089 -4,768 -5,599 -5,190 -17,630 -32,657
Reference price 2 225.56 232.63 167.97 281.09 341.70 194.03 194.03 194.03
Nbr of stocks (in thousands) 915,445 985,000 991,000 968,000 957,000 937,000 - -
Announcement Date 25/02/21 01/03/22 01/03/23 28/02/24 26/02/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.67x4.26x10.91x0.87% 182B
-618.2x27.78x124.05x-.--% 60.86B
43.9x3.5x14.54x-.--% 11.25B
57.03x4.62x15.19x-.--% 10.79B
-20.51x274.81x-96.91x - 7.84B
25.96x7.8x19.03x-.--% 5.92B
284.81x4.67x50.38x-.--% 5.13B
Average -28.62x 46.78x 19.60x 0.14% 40.51B
Weighted average by Cap. -106.54x 16.85x 33.40x 0.57%
See all sector valuations

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. Equities
  3. CRM Stock
  4. Valuation Salesforce, Inc.