Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 194,574 - -
Change - -27.36% 63.46% 20.18% -39.17% -2.18% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 220,327 211,855 205,251
Change - -28.72% 63.63% 20.23% -36.59% 8.11% -3.84% -3.12%
P/E 157x 800x 66.9x 53.7x 27.2x 22.6x 24.2x 19.7x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.79x 4.28x 3.9x
PEG - -9.3x 0x 1x 1.2x 0.7x -3.68x 0.9x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 4.2x 3.83x 3.49x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.76x 4.17x 3.68x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 11.7x 10.4x 8.91x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 13.9x 11.9x 10.3x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 14.7x 12.9x 11.1x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 6.81% 7.77% 8.98%
Dividend per Share 2 - - - 1.6 1.664 1.74 1.8 1.926
Rate of return - - - 0.47% 0.78% 0.74% 0.76% 0.81%
EPS 2 1.48 0.21 4.2 6.36 7.8 10.44 9.755 12
Distribution rate - - - 25.2% 21.3% 16.7% 18.5% 16.1%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,293 50,781 55,721
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 17,819 19,982
Net income 1 1,444 208 4,136 6,197 7,457 8,748 8,088 9,705
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,753 17,282 10,677
Reference price 2 232.63 167.97 281.09 341.70 212.29 236.42 236.42 236.42
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.($)
22.64x4.76x11.68x0.74% 195B
-606.67x43.16x177.29x-.--% 125B
-16.55x7.22x12.31x-.--% 47.12B
60.85x5.34x19.96x-.--% 18.95B
67.98x6.49x21.53x-.--% 16.3B
285.98x15.36x39.39x-.--% 17.19B
-42.65x150.31x-50.59x - 6.59B
31.18x7.56x16.6x-.--% 6.26B
18.59x3.71x9.95x-.--% 5.4B
Average -19.85x 27.10x 28.68x 0.09% 48.62B
Weighted average by Cap. -148.89x 18.74x 60.06x 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. FOO Stock
  5. Valuation Salesforce, Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!