Valuation Salesforce.com, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-14 pm EST			5-day change	1st Jan Change
323.54 ^USD	+1.40%		-0.43%	-3.23%

Jan. 10	Salesforce Unveils Agentforce for Retail to Boost Productivity with Digital Labor and Retail Cloud to Unite In-Store and Digital Shopping	CI
Jan. 08	Needham Adjusts Price Target on Salesforce to $400 From $375, Keeps Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	161,709	206,488	229,141	166,458	272,095	309,628	-	-
Change	-	27.69%	10.97%	-27.36%	63.46%	13.79%	-	-
Enterprise Value (EV) ¹	156,435	197,195	229,196	163,369	267,327	301,256	291,408	279,639
Change	-	26.06%	16.23%	-28.72%	63.63%	12.69%	-3.27%	-4.04%
P/E ratio	1,215x	51.5x	157x	800x	66.9x	52.3x	44.4x	37x
PBR	4.57x	5.06x	3.82x	2.86x	4.64x	5.08x	4.62x	4.25x
PEG	-	0x	-2.4x	-9.3x	0x	1.1x	2.5x	1.8x
Capitalization / Revenue	9.46x	9.72x	8.65x	5.31x	7.81x	8.16x	7.48x	6.82x
EV / Revenue	9.15x	9.28x	8.65x	5.21x	7.67x	7.94x	7.04x	6.16x
EV / EBITDA	31.2x	29.8x	27.8x	18.3x	21x	21.3x	18.7x	16.6x
EV / EBIT	54.4x	52.4x	46.3x	23.1x	25.1x	24.1x	20.8x	17.4x
EV / FCF	42.4x	48.2x	43.4x	25.9x	28.1x	24.9x	21.5x	18.3x
FCF Yield	2.36%	2.07%	2.31%	3.86%	3.55%	4.02%	4.65%	5.46%
Dividend per Share ²	-	-	-	-	-	1.608	1.801	2.02
Rate of return	-	-	-	-	-	0.5%	0.56%	0.62%
EPS ²	0.15	4.38	1.48	0.21	4.2	6.185	7.286	8.753
Distribution rate	-	-	-	-	-	26%	24.7%	23.1%
Net sales ¹	17,098	21,252	26,492	31,352	34,857	37,947	41,397	45,419
EBITDA ¹	5,009	6,612	8,249	8,903	12,722	14,131	15,613	16,865
EBIT ¹	2,874	3,766	4,951	7,068	10,632	12,487	14,043	16,038
Net income ¹	126	4,072	1,444	208	4,136	6,064	7,134	8,522
Net Debt ¹	-5,274	-9,293	55	-3,089	-4,768	-8,371	-18,220	-29,989
Reference price ²	182.31	225.56	232.63	167.97	281.09	323.54	323.54	323.54
Nbr of stocks (in thousands)	887,000	915,445	985,000	991,000	968,000	957,000	-	-
Announcement Date	2/25/20	2/25/21	3/1/22	3/1/23	2/28/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SALESFORCE.COM, INC.	51.59x	7.83x	21.02x	+0.50%	305B
CLOUDFLARE, INC.	-432.88x	22.55x	108.51x	-.--%	37.99B
NUTANIX, INC.	308.65x	6.43x	32.19x	-.--%	16.77B
DYNATRACE, INC.	103.47x	8.32x	28.04x	-.--%	15.08B
IONQ, INC.	-32.15x	139.59x	-56.52x	-.--%	6.03B
QUALYS, INC.	30.35x	7.21x	16.01x	-.--%	4.89B
KINGDEE INTERNATIONAL SOFTWARE GROUP COMPANY LIMITED	-379.43x	3.6x	68.84x	-.--%	3.63B
ALKAMI TECHNOLOGY, INC.	-80.29x	9.84x	128.22x	-.--%	3.37B
BEIJING SINNET TECHNOLOGY CO.,LTD	44.75x	3x	16.05x	+1.16%	3.23B
DIGITALOCEAN HOLDINGS, INC.	39x	5.31x	13.18x	-.--%	3.09B
Average	-34.69x	21.37x	37.55x	+0.17%	39.94B
Weighted average by Cap.	11.55x	11.09x	30.08x	+0.39%