Salesforce Inc.
CRM 335.69 (-0.77%) 2.58
321.26(B)
Information Technology
Software
Holdings:
Shares:
Cost basis:
Salesforce Inc. (CRM) price target and intrinsic value estimate
CRM's fair price estimate is $310.0
This valuation is based on a fair P/E of 30.3 and EPS estimates of $10.24
The median analyst price target for CRM is $410.0.
Analyst price targets range from $286.0 to $442.0
Is CRM overvalued or undervalued?
CRM is currently trading at $335.69
CRM is overvalued by 8% using the pevaluation method.
CRM is undervalued by 18% compared to median analyst price targets.
Do you agree with this valuation?
Valuation
PEvaluation
Low $232.5
Median $310.0
High $387.5
Fair P/E
Margin of safety
Analyst valuation
Low $286.0
Median $410.0
High $442.0
Discounted cash-flow
10%
5%
5y
10%
Economic moat: Wide
Overview
Market data
Market cap:$321.26(B)
Enterprise value:$320.68(B)
Total Equity:$58.52(B)
Shares outstanding:957.00(M)
Div. yield:0.36%
P/S:8.70
P/E:54.50
P/FCF:27.03
P/B:5.48
EPS:$6.2
FCF per share:$12.4
Dividend per share:$1.2
Income (TTM)
Revenue$37.19(B)
Gross profit$28.61(B)
EBITDA$9.56(B)
Net income$5.93(B)
Gross margin76.9%
Net margin16.0%
Balance sheet
Total assets$91.39(B)
Total liabilities$32.87(B)
Cash & Short-term inv.$12.76(B)
Long-term debt$8.43(B)
Debt issued$0
Debt repaid$-1.63(B)
Cash flow (TTM)
FCF$11.87(B)
CapEx$-651.00(M)
Dividends paid$-1.15(B)
Stock issued$1.93(B)
Stock repurchased$-9.45(B)
Stock-based comp.$3.05(B)
Future Growth
Revenue
CAGR: 9.4%FY+1$37.95(B)
FY+2$41.39(B)
FY+3$45.42(B)
FY+4$50.37(B)
FY+5$54.36(B)
Net Income
CAGR: 12.2%FY+1$9.82(B)
FY+2$10.97(B)
FY+3$12.55(B)
FY+4$14.36(B)
FY+5$15.60(B)
EPS
CAGR: 11.6%FY+1$10.04
FY+2$11.23
FY+3$12.79
FY+4$14.63
FY+5$15.57
FCF per share
CAGR: 13.2%FY+1$12.98
FY+2$14.71
FY+3$16.62
Similar Companies
Historical Financials
Showing limited histrical data. Access 10+ years of financials now! Upgrade
Income
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
Shares (Basic)Shares (Diluted)
Per share data
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
ROICROAROCEROE
Market Cap.
Market Cap.