Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 154,283 - -
Change - -27.36% 63.46% 20.18% -39.17% -22.44% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 180,173 169,015 164,224
Change - -28.72% 63.63% 20.23% -36.59% -11.59% -6.19% -2.83%
P/E 157x 800x 66.9x 53.7x 27.2x 23x 19.7x 16.1x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.62x 3.58x 3.38x
PEG - -9.3x 0x 1x 1.2x 4.71x 1.2x 0.7x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 3.35x 3.05x 2.79x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 3.91x 3.35x 2.97x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 10.1x 8.74x 7.96x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 11.4x 9.55x 8.34x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 12.1x 10.3x 9.23x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 8.27% 9.69% 10.8%
Dividend per Share 2 - - - 1.6 1.664 1.705 1.769 1.925
Rate of return - - - 0.47% 0.78% 0.91% 0.94% 1.02%
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 2 232.63 167.97 281.09 341.70 212.29 188.38 188.38 188.38
Nbr of stocks (in thousands) 985,000 991,000 968,000 957,000 937,000 819,000 - -
Announcement Date 1/3/22 1/3/23 28/2/24 26/2/25 25/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.03x3.91x10.06x0.91% 154B
-1033.56x33.63x143.99x-.--% 95.97B
-12.06x5.97x10.35x-.--% 33.18B
55.99x5.38x21.36x-.--% 16.1B
47.59x4.81x15.67x-.--% 12.74B
454.3x11.19x29.24x-.--% 12.48B
-41.14x133.55x-46.47x - 5.99B
17.15x3.52x9.37x-.--% 5.13B
24.38x5.58x12.56x-.--% 4.76B
58.59x2.69x21.28x-.--% 3.56B
Average -40.57x 21.02x 22.74x 0.1% 34.42B
Weighted average by Cap. -257.68x 15.02x 48.02x 0.41%

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.