Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 199,866 - -
Change - -27.36% 63.46% 20.18% -39.17% 0.48% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 225,618 217,144 210,526
Change - -28.72% 63.63% 20.23% -36.59% 10.71% -3.76% -3.05%
P/E 157x 800x 66.9x 53.7x 27.2x 23.3x 25x 20.4x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.92x 4.39x 4.01x
PEG - -9.3x 0x 1x 1.2x 0.7x -3.73x 0.9x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 4.32x 3.94x 3.59x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.87x 4.28x 3.78x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 12x 10.7x 9.14x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 14.2x 12.2x 10.5x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 15x 13.2x 11.4x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 6.65% 7.58% 8.76%
Dividend per Share 2 - - - 1.6 1.664 1.737 1.8 1.926
Rate of return - - - 0.47% 0.78% 0.72% 0.74% 0.79%
EPS 2 1.48 0.21 4.2 6.36 7.8 10.41 9.714 11.92
Distribution rate - - - 25.2% 21.3% 16.7% 18.5% 16.2%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,293 50,788 55,718
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 15,889 17,822 19,981
Net income 1 1,444 208 4,136 6,197 7,457 8,727 8,061 9,642
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,752 17,279 10,661
Reference price 2 232.63 167.97 281.09 341.70 212.29 242.85 242.85 242.85
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.05x5.02x12.31x0.69% 206B
-560.06x39.81x163.53x-.--% 116B
-16.09x7.26x12.43x-.--% 45.97B
64.57x6.25x24.83x-.--% 18.57B
66.52x6.34x21.03x-.--% 15.95B
242.15x13.12x33.66x-.--% 14.55B
31.72x7.65x16.81x-.--% 6.33B
-39.2x137.77x-46.37x - 6.06B
18.18x3.64x9.74x-.--% 5.32B
53.45x1.47x11.05x-.--% 3.47B
Average -11.47x 22.83x 25.90x 0.08% 43.8B
Weighted average by Cap. -124.41x 16.63x 53.00x 0.33%

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. Valuation Salesforce, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!