Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 152,293 - -
Change - -27.36% 63.46% 20.18% -39.17% -23.44% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 178,183 167,025 162,234
Change - -28.72% 63.63% 20.23% -36.59% -12.57% -6.26% -2.87%
P/E 157x 800x 66.9x 53.7x 27.2x 22.7x 19.4x 15.9x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.56x 3.54x 3.34x
PEG - -9.3x 0x 1x 1.2x 4.65x 1.1x 0.7x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 3.3x 3.01x 2.75x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 3.86x 3.31x 2.93x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 9.95x 8.64x 7.86x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 11.3x 9.44x 8.24x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 12x 10.2x 9.12x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 8.36% 9.81% 11%
Dividend per Share 2 - - - 1.6 1.664 1.705 1.769 1.925
Rate of return - - - 0.47% 0.78% 0.92% 0.95% 1.04%
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 2 232.63 167.97 281.09 341.70 212.29 185.95 185.95 185.95
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.($)
-1080.81x35.2x150.67x-.--% 100B
-16.97x7.05x12.2x-.--% 46.79B
57.39x5.52x21.93x-.--% 16.51B
529.88x13.23x34.57x-.--% 14.87B
48.31x4.89x15.94x-.--% 12.93B
-50.8x167.27x-58.2x - 7.4B
27.94x6.54x14.73x-.--% 5.45B
16.29x3.36x8.95x-.--% 4.93B
64.46x2.95x23.39x-.--% 3.88B
Average -44.92x 27.33x 24.91x 0% 23.68B
Weighted average by Cap. -467.86x 25.88x 77.70x 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. CRMD Stock
  5. Valuation Salesforce, Inc.