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.

250.48 USD

7.09 (2.83%)

Operating Data

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

Ebitda

3.3B

3.85B

5.64B

9.22B

11.14B

9.11B

10.55B

12.21B

14.12B

16.35B

Ebitda %

15.53

14.52

18

26.45

29.4

20.78

20.78

20.78

20.78

Ebit

455M

548M

1.86B

6B

7.67B

4.17B

4.83B

5.59B

6.47B

7.48B

Ebit %

2.14

2.07

5.93

17.21

20.23

9.52

9.52

9.52

9.52

Depreciation

2.85B

3.3B

3.79B

3.22B

3.48B

4.94B

5.72B

6.62B

7.66B

8.86B

Depreciation %

13.39

12.45

12.08

9.24

9.18

11.27

11.27

11.27

11.27

Balance Sheet

Year

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Total Cash

11.97B

10.54B

12.51B

14.19B

14.03B

18.75B

21.69B

25.1B

29.05B

33.62B

Total Cash %

56.31

39.77

39.9

40.72

37.03

42.74

42.74

42.74

42.74

Receivables

7.79B

9.74B

10.76B

11.41B

11.95B

15.08B

17.45B

20.2B

23.38B

27.05B

Receivables %

36.64

36.76

34.3

32.75

31.52

34.39

34.39

34.39

34.39

Inventories

1.15B

1.45B

1.78B

-

-

1.45B

1.68B

1.94B

2.25B

2.6B

Inventories %

5.39

5.49

5.66

-

-

3.31

3.31

3.31

3.31

Payable

2.62B

2.96B

3.89B

3.24B

6.66B

5.5B

6.37B

7.37B

8.53B

9.87B

Payable %

12.31

11.16

12.39

9.29

17.57

12.54

12.54

12.54

12.54

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

Weighted Average Cost Of Capital

Price

250.48

Beta

Diluted Shares Outstanding

974M

Costof Debt

4

Tax Rate

After Tax Cost Of Debt

3.33

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

11.39B

Total Equity

243.97B

Total Capital

255.36B

Debt Weighting

4.46

Equity Weighting

95.54

Wacc

10.19

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

Ebitda

3.3B

3.85B

5.64B

9.22B

11.14B

9.11B

10.55B

12.21B

14.12B

16.35B

Ebit

455M

548M

1.86B

6B

7.67B

4.17B

4.83B

5.59B

6.47B

7.48B

Tax Rate

16.68

16.68

16.68

16.68

16.68

16.68

16.68

16.68

16.68

16.68

Ebiat

723.45M

516.52M

585.55M

5.01B

6.39B

3.28B

3.79B

4.39B

5.08B

5.88B

Depreciation

2.85B

3.3B

3.79B

3.22B

3.48B

4.94B

5.72B

6.62B

7.66B

8.86B

Receivables

7.79B

9.74B

10.76B

11.41B

11.95B

15.08B

17.45B

20.2B

23.38B

27.05B

Inventories

1.15B

1.45B

1.78B

-

-

1.45B

1.68B

1.94B

2.25B

2.6B

Payable

2.62B

2.96B

3.89B

3.24B

6.66B

5.5B

6.37B

7.37B

8.53B

9.87B

Cap Ex

-710M

-717M

-798M

-736M

-658M

-1.09B

-1.26B

-1.46B

-1.69B

-1.96B

Ufcf

-3.46B

1.18B

3.17B

7.97B

12.09B

1.38B

6.51B

7.54B

8.72B

10.09B

Wacc

10.19

10.19

10.19

10.19

10.19

Pv Ufcf

1.25B

5.36B

5.63B

5.92B

6.21B

Sum Pv Ufcf

24.38B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

10.19

Free Cash Flow T1

10.29B

Terminal Value

125.71B

Present Terminal Value

77.39B

Intrinsic Value

Enterprise Value

101.77B

Net Debt

2.54B

Equity Value

99.23B

Diluted Shares Outstanding

974M

Equity Value Per Share

101.87

Projected DCF

101.87 -1.459%

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