CRM
Salesforce.Com Inc
Price:  
231.94 
USD
Volume:  
8,797,565.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Salesforce Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of Salesforce.Com Inc (CRM) is 64.87 USD. This Salesforce valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 231.94 USD, the upside of Salesforce.Com Inc is %.

The range of the Intrinsic Value is 48.60 - 100.20 USD

231.94 USD
Stock Price
64.87 USD
Intrinsic Value
Intrinsic Value Details

Salesforce Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 48.60 - 100.20 64.87 -72.0%
DCF (Growth 10y) 79.03 - 162.97 105.63 -54.5%
DCF (EBITDA 5y) 148.32 - 300.44 199.88 -13.8%
DCF (EBITDA 10y) 180.86 - 388.93 250.91 8.2%
Fair Value 141.12 - 141.12 141.12 -39.15%
P/E 219.19 - 364.44 276.33 19.1%
EV/EBITDA 196.50 - 396.72 271.51 17.1%
EPV 46.96 - 60.35 53.65 -76.9%
DDM - Stable 44.90 - 122.64 83.77 -63.9%
DDM - Multi 58.03 - 124.29 79.24 -65.8%

Salesforce Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 224,749.86
Beta 1.57
Outstanding shares (mil) 969.00
Enterprise Value (mil) 224,220.86
Market risk premium 4.60%
Cost of Equity 10.47%
Cost of Debt 4.31%
WACC 10.15%