FMP

FMP

Enter

CRM - Salesforce, Inc.

photo-url-https://images.financialmodelingprep.com/symbol/CRM.png

Salesforce, Inc.

CRM

NYSE

Salesforce, Inc. provides customer relationship management technology that brings companies and customers together worldwide. Its Customer 360 platform empowers its customers to work together to deliver connected experiences for their customers. The company's service offerings include Sales to store data, monitor leads and progress, forecast opportunities, gain insights through analytics and relationship intelligence, and deliver quotes, contracts, and invoices; and Service that enables companies to deliver trusted and highly personalized customer service and support at scale. Its service offerings also comprise flexible platform that enables companies of various sizes, locations, and industries to build business apps to bring them closer to their customers with drag-and-drop tools; online learning platform that allows anyone to learn in-demand Salesforce skills; and Slack, a system of engagement. In addition, the company's service offerings include Marketing offering that enables companies to plan, personalize, and optimize one-to-one customer marketing journeys; and Commerce offering, which empowers brands to unify the customer experience across mobile, web, social, and store commerce points. Further, its service offerings comprise Tableau, an end-to-end analytics solution serving various enterprise use cases; and MuleSoft, an integration offering that allows its customers to unlock data across their enterprise. The company provides its service offering for customers in financial services, healthcare and life sciences, manufacturing, and other industries. It also offers professional services; and in-person and online courses to certify its customers and partners on architecting, administering, deploying, and developing its service offerings. The company provides its services through direct sales; and consulting firms, systems integrators, and other partners. Salesforce, Inc. was incorporated in 1999 and is headquartered in San Francisco, California.

264.7 USD

14.22 (5.37%)

Free Cash Flow

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Revenue

21.25B

26.49B

31.35B

34.86B

37.9B

43.85B

50.75B

58.73B

67.96B

78.65B

Revenue %

-

24.66

18.35

11.18

8.72

15.72

15.72

15.72

15.72

Operating Cash Flow

4.8B

6B

7.11B

10.23B

13.09B

11.56B

13.38B

15.48B

17.92B

20.74B

Operating Cash Flow %

22.59

22.65

22.68

29.36

34.55

26.37

26.37

26.37

26.37

Cap Ex

-710M

-717M

-798M

-736M

-658M

-1.09B

-1.26B

-1.46B

-1.69B

-1.96B

Cap Ex %

-3.34

-2.71

-2.55

-2.11

-1.74

-2.49

-2.49

-2.49

-2.49

Free Cash Flow

4.09B

5.28B

6.31B

9.5B

12.43B

10.47B

12.12B

14.02B

16.23B

18.78B

Weighted Average Cost Of Capital

Price

264.7

Beta

Diluted Shares Outstanding

974M

Costof Debt

3.91

Tax Rate

After Tax Cost Of Debt

3.26

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

11.39B

Total Equity

257.82B

Total Capital

269.21B

Debt Weighting

4.23

Equity Weighting

95.77

Wacc

10.12

Build Up Free Cash Flow

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Revenue

21.25B

26.49B

31.35B

34.86B

37.9B

43.85B

50.75B

58.73B

67.96B

78.65B

Operating Cash Flow

4.8B

6B

7.11B

10.23B

13.09B

11.56B

13.38B

15.48B

17.92B

20.74B

Cap Ex

-710M

-717M

-798M

-736M

-658M

-1.09B

-1.26B

-1.46B

-1.69B

-1.96B

Free Cash Flow

4.09B

5.28B

6.31B

9.5B

12.43B

10.47B

12.12B

14.02B

16.23B

18.78B

Wacc

10.12

10.12

10.12

10.12

10.12

Pv Lfcf

9.51B

9.99B

10.5B

11.04B

11.6B

Sum Pv Lfcf

52.64B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

10.12

Free Cash Flow T1

19.16B

Terminal Value

235.99B

Present Terminal Value

145.76B

Intrinsic Value

Enterprise Value

198.4B

Net Debt

2.54B

Equity Value

195.85B

Diluted Shares Outstanding

974M

Equity Value Per Share

201.08

Projected DCF

201.08 -0.316%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep