Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 171,310 - -
Change - -27.36% 63.46% 20.18% -39.17% -13.88% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 196,875 186,852 182,795
Change - -28.72% 63.63% 20.23% -36.59% -3.39% -5.09% -2.17%
P/E 157x 800x 66.9x 53.7x 27.2x 25.6x 21.8x 17.8x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.96x 3.96x 3.68x
PEG - -9.3x 0x 1x 1.2x 5.17x 1.3x 0.8x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 3.72x 3.39x 3.09x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.27x 3.7x 3.3x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 11x 9.66x 8.86x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 12.4x 10.6x 9.26x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 13.2x 11.4x 10.2x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 7.57% 8.74% 9.77%
Dividend per Share 2 - - - 1.6 1.664 1.705 1.769 1.925
Rate of return - - - 0.47% 0.78% 0.82% 0.85% 0.92%
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 46,108 50,527 55,354
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 7,104 8,224 9,788
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,565 15,542 11,485
Reference price 2 232.63 167.97 281.09 341.70 212.29 209.17 209.17 209.17
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.($)
25.55x4.27x10.99x0.82% 171B
-564.09x35.9x147.47x-.--% 104B
-16.9x7.3x12.47x-.--% 48.45B
63.58x6.15x24.42x-.--% 18.28B
59.42x5.64x18.75x-.--% 14.25B
226.26x12.31x31.55x-.--% 13.6B
-49.88x173.9x-58.53x - 7.59B
31.7x7.6x16.7x-.--% 6.3B
17.87x3.64x9.68x-.--% 5.34B
Average -22.94x 28.52x 23.72x 0.1% 43.28B
Weighted average by Cap. -129.19x 16.89x 48.10x 0.37%

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. 0QYJ Stock
  5. Valuation Salesforce, Inc.