Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 150,712 - -
Change - -27.36% 63.46% 20.18% -39.17% -24.23% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 176,603 165,444 160,654
Change - -28.72% 63.63% 20.23% -36.59% -13.34% -6.32% -2.9%
P/E 157x 800x 66.9x 53.7x 27.2x 22.5x 19.2x 15.8x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.51x 3.5x 3.31x
PEG - -9.3x 0x 1x 1.2x 4.61x 1.1x 0.7x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 3.27x 2.98x 2.73x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 3.83x 3.28x 2.91x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 9.86x 8.56x 7.79x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 11.2x 9.35x 8.16x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 11.9x 10.1x 9.03x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 8.44% 9.9% 11.1%
Dividend per Share 2 - - - 1.6 1.664 1.705 1.769 1.925
Rate of return - - - 0.47% 0.78% 0.93% 0.96% 1.05%
EPS 2 1.48 0.21 4.2 6.36 7.8 8.181 9.563 11.67
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 46,107 50,514 55,280
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 15,838 17,694 19,691
Net income 1 1,444 208 4,136 6,197 7,457 7,116 8,233 9,807
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,890 14,732 9,941
Reference price 2 232.63 167.97 281.09 341.70 212.29 184.02 184.02 184.02
Nbr of stocks (in thousands) 985,000 991,000 968,000 957,000 937,000 819,000 - -
Announcement Date 3/1/22 A 3/1/23 A 2/28/24 A 2/26/25 A 2/25/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1066.44x34.72x148.64x-.--% 99.02B
-14.22x6.45x11.17x-.--% 39.16B
55.46x5.33x21.15x-.--% 15.95B
489.58x12.25x32.02x-.--% 13.74B
48.07x4.86x15.85x-.--% 12.86B
-45.97x149.99x-52.19x - 6.7B
16.25x3.35x8.93x-.--% 4.91B
26.11x6.04x13.62x-.--% 5.1B
61.33x2.83x22.41x-.--% 3.73B
Average -47.76x 25.09x 24.62x 0% 22.35B
Weighted average by Cap. -486.12x 25.20x 79.46x 0%

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.