Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 160,696 - -
Change - -27.36% 63.46% 20.18% -39.17% -19.21% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 186,261 176,238 172,181
Change - -28.72% 63.63% 20.23% -36.59% -8.6% -5.38% -2.3%
P/E 157x 800x 66.9x 53.7x 27.2x 24x 20.5x 16.7x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.65x 3.72x 3.45x
PEG - -9.3x 0x 1x 1.2x 5x 1.2x 0.7x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 3.49x 3.18x 2.91x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.04x 3.49x 3.11x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 10.4x 9.11x 8.35x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 11.8x 9.96x 8.72x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 12.5x 10.8x 9.64x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 8% 9.27% 10.4%
Dividend per Share 2 - - - 1.6 1.664 1.705 1.769 1.925
Rate of return - - - 0.47% 0.78% 0.87% 0.9% 0.98%
EPS 2 1.48 0.21 4.2 6.36 7.8 8.174 9.577 11.78
Distribution rate - - - 25.2% 21.3% 20.9% 18.5% 16.3%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,105 50,508 55,294
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 15,837 17,699 19,750
Net income 1 1,444 208 4,136 6,197 7,457 7,104 8,225 9,813
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,565 15,542 11,485
Reference price 2 232.63 167.97 281.09 341.70 212.29 196.21 196.21 196.21
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.($)
24x4.04x10.4x0.87% 161B
-607.65x38.7x159.01x-.--% 112B
-20.25x8.05x13.75x-.--% 58.05B
62.6x6.05x24.03x-.--% 18B
254.2x13.74x35.2x-.--% 15.28B
59.29x5.59x18.5x-.--% 14.2B
-51.79x178.51x-61.13x - 7.88B
32.41x7.8x17.12x-.--% 6.44B
17.49x3.58x9.52x-.--% 5.2B
Average -25.52x 29.56x 25.15x 0.11% 44.24B
Weighted average by Cap. -150.43x 18.44x 53.39x 0.36%

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. 1CRM Stock
  5. Valuation Salesforce, Inc.