As of 2025-05-21, the Intrinsic Value of Salesforce.Com Inc (CRM) is 176.36 USD. This Salesforce valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 288.06 USD, the upside of Salesforce.Com Inc is -38.80%.
The range of the Intrinsic Value is 117.40 - 378.66 USD
Based on its market price of 288.06 USD and our intrinsic valuation, Salesforce.Com Inc (CRM) is overvalued by 38.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 117.40 - 378.66 | 176.36 | -38.8% |
| DCF (Growth 10y) | 161.92 - 509.94 | 241.01 | -16.3% |
| DCF (EBITDA 5y) | 353.08 - 511.42 | 429.10 | 49.0% |
| DCF (EBITDA 10y) | 397.21 - 638.02 | 506.97 | 76.0% |
| Fair Value | 161.47 - 161.47 | 161.47 | -43.95% |
| P/E | 270.49 - 411.87 | 343.69 | 19.3% |
| EV/EBITDA | 363.17 - 529.83 | 430.26 | 49.4% |
| EPV | 81.96 - 115.93 | 98.95 | -65.7% |
| DDM - Stable | 63.30 - 276.29 | 169.79 | -41.1% |
| DDM - Multi | 110.00 - 372.40 | 169.75 | -41.1% |
| Market Cap (mil) | 276,384.94 |
| Beta | 1.29 |
| Outstanding shares (mil) | 959.47 |
| Enterprise Value (mil) | 275,969.94 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.62% |
| Cost of Debt | 5.00% |
| WACC | 8.48% |