Financials Salesforce.com, Inc.

Equities

CRM

US79466L3024

IT Services & Consulting

Market Closed - Nyse 04:00:02 2024-05-16 pm EDT 5-day change 1st Jan Change
284.7 USD -0.99% Intraday chart for Salesforce.com, Inc. +3.46% +8.19%

Valuation

Fiscal Period: January 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 161,709 206,488 229,141 166,458 272,095 276,140 - -
Enterprise Value (EV) 1 156,435 197,195 229,196 163,369 267,327 261,947 250,841 241,370
P/E ratio 1,215 x 51.5 x 157 x 800 x 66.9 x 47 x 39.4 x 32.3 x
Yield - - - - - - - -
Capitalization / Revenue 9.46 x 9.72 x 8.65 x 5.31 x 7.81 x 7.27 x 6.58 x 5.88 x
EV / Revenue 9.15 x 9.28 x 8.65 x 5.21 x 7.67 x 6.89 x 5.98 x 5.14 x
EV / EBITDA 31.2 x 29.8 x 27.8 x 18.3 x 21 x 18.8 x 16.4 x 14.3 x
EV / FCF 42.4 x 48.2 x 43.4 x 25.9 x 28.1 x 22.4 x 18.9 x 16.3 x
FCF Yield 2.36% 2.07% 2.31% 3.86% 3.55% 4.47% 5.3% 6.15%
Price to Book 4.57 x 5.06 x 3.82 x 2.86 x 4.64 x 4.34 x 3.9 x 3.48 x
Nbr of stocks (in thousands) 887,000 915,445 985,000 991,000 968,000 970,000 - -
Reference price 2 182.3 225.6 232.6 168.0 281.1 284.7 284.7 284.7
Announcement Date 2/25/20 2/25/21 3/1/22 3/1/23 2/28/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: January 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 17,098 21,252 26,492 31,352 34,857 38,009 41,950 46,952
EBITDA 1 5,009 6,612 8,249 8,903 12,722 13,914 15,332 16,841
EBIT 1 2,874 3,766 4,951 7,068 10,632 12,343 14,144 16,545
Operating Margin 16.81% 17.72% 18.69% 22.54% 30.5% 32.48% 33.72% 35.24%
Earnings before Tax (EBT) 1 706 2,561 1,532 660 4,950 7,658 9,467 11,195
Net income 1 126 4,072 1,444 208 4,136 6,053 7,281 8,702
Net margin 0.74% 19.16% 5.45% 0.66% 11.87% 15.93% 17.36% 18.53%
EPS 2 0.1500 4.380 1.480 0.2100 4.200 6.052 7.221 8.806
Free Cash Flow 1 3,688 4,091 5,283 6,313 9,498 11,705 13,299 14,835
FCF margin 21.57% 19.25% 19.94% 20.14% 27.25% 30.8% 31.7% 31.6%
FCF Conversion (EBITDA) 73.63% 61.87% 64.04% 70.91% 74.66% 84.12% 86.75% 88.09%
FCF Conversion (Net income) 2,926.98% 100.47% 365.86% 3,035.1% 229.64% 193.37% 182.67% 170.49%
Dividend per Share 2 - - - - - - - -
Announcement Date 2/25/20 2/25/21 3/1/22 3/1/23 2/28/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: January 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4 2026 Q1
Net sales 1 6,863 7,326 7,411 7,720 7,837 8,384 8,247 8,603 8,720 9,287 9,147 9,340 9,464 10,015 9,978
EBITDA 1 2,321 2,027 1,702 1,951 2,244 3,006 3,057 3,139 3,111 3,415 3,526 3,566 3,540 3,816 3,628
EBIT 1 1,358 1,096 1,308 1,536 1,777 2,447 2,274 2,721 2,717 2,920 2,957 3,038 3,057 3,300 3,284
Operating Margin 19.79% 14.96% 17.65% 19.9% 22.67% 29.19% 27.57% 31.63% 31.16% 31.44% 32.33% 32.53% 32.3% 32.95% 32.91%
Earnings before Tax (EBT) 1 299 -197 -29 181 475 33 326 1,492 1,487 1,645 1,816 1,882 1,892 2,132 2,192
Net income 1 468 -28 28 68 210 -98 199 1,267 1,224 1,446 1,427 1,473 1,508 1,682 1,614
Net margin 6.82% -0.38% 0.38% 0.88% 2.68% -1.17% 2.41% 14.73% 14.04% 15.57% 15.6% 15.77% 15.93% 16.79% 16.17%
EPS 2 0.4700 -0.0300 0.0300 0.0700 0.2100 -0.1000 0.2000 1.280 1.250 1.470 1.434 1.471 1.503 1.671 1.568
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 11/30/21 3/1/22 5/31/22 8/24/22 11/30/22 3/1/23 5/31/23 8/30/23 11/29/23 2/28/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: January 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - - 55 - - - - -
Net Cash position 1 5,274 9,293 - 3,089 4,768 14,192 25,299 34,770
Leverage (Debt/EBITDA) - - 0.006667 x - - - - -
Free Cash Flow 1 3,688 4,091 5,283 6,313 9,498 11,705 13,299 14,835
ROE (net income / shareholders' equity) 10.3% 10.8% 9.35% 8.97% 13.7% 15.4% 16.8% 17.2%
ROA (Net income/ Total Assets) 5.93% 7.54% 5.77% 5.38% 8.14% 7.24% 7.45% 6.63%
Assets 1 2,126 53,979 25,029 3,863 50,804 83,641 97,666 131,227
Book Value Per Share 2 39.90 44.60 60.90 58.80 60.60 65.60 72.90 81.70
Cash Flow per Share 2 5.100 5.160 6.160 7.130 10.40 12.60 14.30 15.70
Capex 1 643 710 717 798 736 752 855 975
Capex / Sales 3.76% 3.34% 2.71% 2.55% 2.11% 1.98% 2.04% 2.08%
Announcement Date 2/25/20 2/25/21 3/1/22 3/1/23 2/28/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
43
Last Close Price
284.7 USD
Average target price
337.1 USD
Spread / Average Target
+18.40%
Consensus
  1. Stock Market
  2. Equities
  3. CRM Stock
  4. Financials Salesforce.com, Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW