Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Capitalization 1 229,141 166,458 272,095 327,007 198,916 179,902 - -
Change - -27.36% 63.46% 20.18% -39.17% -9.56% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 171,323 161,092 149,067
Change - -28.72% 63.63% 20.23% -36.59% -15.93% -5.97% -7.46%
P/E ratio 157x 800x 66.9x 53.7x 27.2x 24.5x 20.4x 17x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 2.93x 2.62x 2.58x
PEG - -9.3x 0x 1x 1.2x 11.49x 1x 0.8x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 3.9x 3.56x 3.23x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 3.71x 3.19x 2.68x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 9.42x 8.32x 6.37x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 10.8x 9.03x 7.29x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 10.9x 9.35x 7.66x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 9.14% 10.7% 13.1%
Dividend per Share 2 - - - 1.6 - 1.731 1.819 1.863
Rate of return - - - 0.47% - 0.89% 0.93% 0.96%
EPS 2 1.48 0.21 4.2 6.36 7.8 7.966 9.55 11.48
Distribution rate - - - 25.2% - 21.7% 19% 16.2%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,129 50,530 55,674
EBITDA 1 8,249 8,903 12,722 14,324 16,100 18,192 19,355 23,400
EBIT 1 4,951 7,068 10,632 12,498 14,156 15,874 17,848 20,442
Net income 1 1,444 208 4,136 6,197 7,457 7,551 8,996 10,540
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 -8,579 -18,810 -30,835
Reference price 2 232.63 167.97 281.09 341.70 212.29 194.91 194.91 194.91
Nbr of stocks (in thousands) 985,000 991,000 968,000 957,000 937,000 923,000 - -
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 ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.47x3.71x9.42x0.89% 180B
-671.55x25.54x118.22x-.--% 73.03B
-18.64x6.71x11.28x-.--% 39.38B
60.79x4.93x16.26x-.--% 11.26B
42.53x3.31x13.69x-.--% 10.25B
-46.55x146.78x-49.08x - 6.94B
387.56x6.15x16.67x-.--% 5.7B
346.46x3.86x41.45x-.--% 4.33B
-24.11x3.26x14.98x-.--% 4.23B
280.52x4.62x22.45x0.31% 4.25B
Average 38.15x 20.89x 21.53x 0.13% 33.93B
Weighted average by Cap. -117.23x 11.76x 32.98x 0.48%

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. Equities
  3. CRM Stock
  4. Valuation Salesforce, Inc.
SPRING SALE -40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW