Salesforce Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of Salesforce.Com Inc (CRM) is
78.49 USD. This Salesforce valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 354.85 USD, the upside of Salesforce.Com Inc is
-77.90%.
The range of the Intrinsic Value is 55.21 - 139.54 USD
78.49 USD
Intrinsic Value
Salesforce Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
55.21 - 139.54 |
78.49 |
-77.9% |
| DCF (Growth 10y) |
95.13 - 238.88 |
135.01 |
-62.0% |
| DCF (EBITDA 5y) |
205.76 - 345.22 |
292.23 |
-17.6% |
| DCF (EBITDA 10y) |
252.94 - 461.32 |
371.36 |
4.7% |
| Fair Value |
147.28 - 147.28 |
147.28 |
-58.50% |
| P/E |
224.91 - 389.29 |
314.32 |
-11.4% |
| EV/EBITDA |
221.17 - 425.95 |
346.18 |
-2.4% |
| EPV |
50.63 - 67.82 |
59.22 |
-83.3% |
| DDM - Stable |
53.75 - 177.68 |
115.71 |
-67.4% |
| DDM - Multi |
74.79 - 191.81 |
107.57 |
-69.7% |
Salesforce Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
339,236.60 |
| Beta |
1.47 |
| Outstanding shares (mil) |
956.00 |
| Enterprise Value (mil) |
339,984.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.33% |
| Cost of Debt |
4.25% |
| WACC |
9.15% |