Company Valuation: Salesforce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 229,141 166,458 272,095 327,007 198,916 190,031 - -
Change - -27.36% 63.46% 20.18% -39.17% -4.47% - -
Enterprise Value (EV) 1 229,196 163,369 267,327 321,408 203,790 215,780 207,311 200,741
Change - -28.72% 63.63% 20.23% -36.59% 5.88% -3.92% -3.17%
P/E 157x 800x 66.9x 53.7x 27.2x 22.1x 23.6x 19.2x
PBR 3.82x 2.86x 4.64x 5.36x 3.41x 4.68x 4.18x 3.82x
PEG - -9.3x 0x 1x 1.2x 0.7x -3.65x 0.8x
Capitalization / Revenue 8.65x 5.31x 7.81x 8.63x 4.79x 4.1x 3.74x 3.41x
EV / Revenue 8.65x 5.21x 7.67x 8.48x 4.91x 4.66x 4.08x 3.61x
EV / EBITDA 27.8x 18.3x 21x 22.4x 12.7x 11.4x 10.2x 8.72x
EV / EBIT 46.3x 23.1x 25.1x 25.7x 14.4x 13.6x 11.6x 10.1x
EV / FCF 43.4x 25.9x 28.1x 25.8x 14.2x 14.4x 12.6x 10.9x
FCF Yield 2.31% 3.86% 3.55% 3.87% 7.07% 6.95% 7.94% 9.17%
Dividend per Share 2 - - - 1.6 1.664 1.731 1.812 1.926
Rate of return - - - 0.47% 0.78% 0.75% 0.78% 0.83%
EPS 2 1.48 0.21 4.2 6.36 7.8 10.45 9.773 12.03
Distribution rate - - - 25.2% 21.3% 16.6% 18.5% 16%
Net sales 1 26,492 31,352 34,857 37,895 41,525 46,295 50,781 55,668
EBITDA 1 8,249 8,903 12,722 14,324 16,100 18,870 20,374 23,028
EBIT 1 4,951 7,068 10,632 12,498 14,156 15,891 17,810 19,947
Net income 1 1,444 208 4,136 6,197 7,457 8,755 8,072 9,646
Net Debt 1 55 -3,089 -4,768 -5,599 4,874 25,749 17,280 10,710
Reference price 2 232.63 167.97 281.09 341.70 212.29 230.90 230.90 230.90
Nbr of stocks (in thousands) 985,000 991,000 968,000 957,000 937,000 823,000 - -
Announcement Date 3/1/22 3/1/23 2/28/24 2/26/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.33x4.08x14.17x2.67% 239B
23.17x4.86x11.92x0.71% 199B
16.62x1.89x9.72x2.85% 144B
-135.05x18.59x102.21x-.--% 120B
-549.83x39.07x160.49x-.--% 113B
16.04x2.89x11.15x5.02% 93.45B
22.42x5.82x14.3x2.52% 66.94B
14.75x2.13x9.07x5.16% 47.77B
24.9x2.07x13.12x1.25% 48.79B
Average -60.18x 9.04x 38.46x 2.24% 119.18B
Weighted average by Cap. -56.49x 9.08x 37.94x 1.99%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Salesforce, Inc.

Historical PBR trend

Valuation ratios - PBR - Salesforce, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Salesforce, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Salesforce, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Salesforce, Inc.