Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 132,440 - -
Change - -27.36% 63.46% 20.18% -39.17% -33.42% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 159,077 144,239 138,764
Change - -28.72% 63.63% 20.23% -36.59% -21.94% -9.33% -3.8%
P/E Ratio 157x 800x 66.9x 53.7x 27.2x 19.8x 17x 14.1x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 3.97x 2.85x 2.91x
PEG - -9.3x 0x 1x 1.2x 4.4x 1x 0.7x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 2.87x 2.62x 2.39x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 3.45x 2.85x 2.5x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 9.02x 7.64x 6.73x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 10.1x 8.1x 6.95x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 10.7x 8.77x 7.65x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 9.37% 11.4% 13.1%
Dividend per Share 2 - - - 1.6 - 1.693 1.767 1.917
Rate of return - - - 0.47% - 1.05% 1.09% 1.19%
EPS 2 1.48 0.21 4.2 6.36 7.8 8.151 9.51 11.48
Distribution rate - - - 25.2% - 20.8% 18.6% 16.7%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,109 50,597 55,437
EBITDA 1 8,249 8,903 12,722 14,324 16,100 17,627 18,882 20,632
EBIT 1 4,951 7,068 10,632 12,498 14,156 15,815 17,803 19,952
Net income 1 1,444 208 4,136 6,197 7,457 7,099 8,269 9,806
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 26,636 11,798 6,323
Reference price 2 232.63 167.97 281.09 341.70 212.29 161.71 161.71 161.71
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 Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.19x3.5x9.16x1.03% 135B
-858.75x29.14x124.18x-.--% 83.32B
-23.47x7.89x13.57x-.--% 58.22B
908.68x16.97x44.32x-.--% 18.92B
46.66x4.41x17.51x-.--% 13.35B
44.74x4.5x14.67x-.--% 12.01B
-65.86x222.84x-77.97x - 9.73B
14.13x3.01x8x-.--% 4.39B
20.71x4.57x10.29x-.--% 4.04B
78.78x3.41x15.99x0.42% 3.34B
Average 18.58x 30.02x 17.97x 0.16% 34.21B
Weighted average by Cap. -152.23x 17.55x 37.98x 0.42%

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!