Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 168,460 - -
Change - -27.36% 63.46% 20.18% -39.17% -15.31% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 194,025 184,002 179,945
Change - -28.72% 63.63% 20.23% -36.59% -4.79% -5.17% -2.2%
P/E 157x 800x 66.9x 53.7x 27.2x 25.1x 21.4x 17.5x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.88x 3.9x 3.62x
PEG - -9.3x 0x 1x 1.2x 5.07x 1.2x 0.8x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 3.65x 3.33x 3.04x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.21x 3.64x 3.25x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 10.8x 9.52x 8.72x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 12.2x 10.4x 9.11x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 13x 11.3x 10.1x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 7.68% 8.89% 9.93%
Dividend per Share 2 - - - 1.6 1.664 1.705 1.769 1.925
Rate of return - - - 0.47% 0.78% 0.83% 0.86% 0.94%
EPS 2 1.48 0.21 4.2 6.36 7.8 8.186 9.592 11.75
Distribution rate - - - 25.2% 21.3% 20.8% 18.4% 16.4%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,109 50,522 55,326
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 15,839 17,700 19,743
Net income 1 1,444 208 4,136 6,197 7,457 7,078 8,202 9,733
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,565 15,542 11,485
Reference price 2 232.63 167.97 281.09 341.70 212.29 205.69 205.69 205.69
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.($)
25.54x4.27x10.99x0.82% 168B
-539.48x34.31x140.96x-.--% 98.84B
-16.63x7.23x12.35x-.--% 48.56B
62.67x6.06x24.06x-.--% 17.96B
59.12x5.61x18.65x-.--% 14.47B
218.24x11.91x30.5x-.--% 13.24B
-45.7x158.9x-53.49x - 7.21B
31.09x7.44x16.33x-.--% 6.09B
17.59x3.59x9.54x-.--% 5.29B
56.49x2.68x20.93x-.--% 3.81B
Average -13.11x 24.20x 23.08x 0.09% 38.39B
Weighted average by Cap. -116.67x 15.70x 45.15x 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. Valuation Salesforce, Inc.