Salesforce, Inc. (CRM) DCF Valuation

Salesforce, Inc. (CRM) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Salesforce, Inc. (CRM) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

As an investor or analyst, the Salesforce, Inc. (CRM) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Salesforce, you can easily adjust forecasts and instantly observe the effects.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 17,098.0 21,252.0 26,492.0 31,352.0 34,857.0 41,695.6 49,875.9 59,661.2 71,366.1 85,367.5
Revenue Growth, % 0 24.3 24.66 18.35 11.18 19.62 19.62 19.62 19.62 19.62
EBITDA 2,598.0 3,301.0 3,846.0 5,644.0 9,221.0 7,480.3 8,947.8 10,703.3 12,803.2 15,315.1
EBITDA, % 15.19 15.53 14.52 18 26.45 17.94 17.94 17.94 17.94 17.94
Depreciation 2,135.0 2,846.0 3,298.0 3,786.0 3,222.0 4,974.0 5,949.9 7,117.2 8,513.5 10,183.8
Depreciation, % 12.49 13.39 12.45 12.08 9.24 11.93 11.93 11.93 11.93 11.93
EBIT 463.0 455.0 548.0 1,858.0 5,999.0 2,506.2 2,997.9 3,586.1 4,289.7 5,131.3
EBIT, % 2.71 2.14 2.07 5.93 17.21 6.01 6.01 6.01 6.01 6.01
Total Cash 7,947.0 11,966.0 10,537.0 12,508.0 14,194.0 18,610.8 22,262.1 26,629.7 31,854.2 38,103.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6,174.0 7,786.0 9,739.0 10,755.0 11,414.0
Account Receivables, % 36.11 36.64 36.76 34.3 32.75
Inventories 926.0 1,146.0 1,454.0 1,776.0 .0 1,831.4 2,190.7 2,620.5 3,134.6 3,749.6
Inventories, % 5.42 5.39 5.49 5.66 0 4.39 4.39 4.39 4.39 4.39
Accounts Payable 1,876.0 2,616.0 2,956.0 3,886.0 3,239.0 4,680.5 5,598.7 6,697.1 8,011.1 9,582.8
Accounts Payable, % 10.97 12.31 11.16 12.39 9.29 11.23 11.23 11.23 11.23 11.23
Capital Expenditure -643.0 -710.0 -717.0 -798.0 -736.0 -1,206.2 -1,442.9 -1,726.0 -2,064.6 -2,469.6
Capital Expenditure, % -3.76 -3.34 -2.71 -2.55 -2.11 -2.89 -2.89 -2.89 -2.89 -2.89
Tax Rate, % 16.44 16.44 16.44 16.44 16.44 16.44 16.44 16.44 16.44 16.44
EBITAT 82.6 723.5 516.5 585.6 5,012.5 1,640.0 1,961.7 2,346.6 2,806.9 3,357.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3,649.4 1,767.5 1,176.5 3,165.6 7,968.5 1,708.5 4,139.1 4,951.1 5,922.5 7,084.4
WACC, % 10.15 10.29 10.28 10.17 10.26 10.23 10.23 10.23 10.23 10.23
PV UFCF
SUM PV UFCF 17,016.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 7,226
Terminal Value 87,788
Present Terminal Value 53,940
Enterprise Value 70,957
Net Debt 5,090
Equity Value 65,867
Diluted Shares Outstanding, MM 984
Equity Value Per Share 66.94

What You Will Get

  • Real CRM Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Salesforce’s future performance.
  • User-Friendly Design: Designed for professionals while remaining accessible to newcomers.

Key Features

  • 🔍 Real-Life CRM Financials: Pre-filled historical and projected data for Salesforce, Inc. (CRM).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Salesforce’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Salesforce’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Salesforce's preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze multiple forecasts to evaluate different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to inform your decisions.

Why Choose Salesforce, Inc. (CRM)?

  • Streamlined Processes: Effortlessly manage customer relationships with our intuitive platform.
  • Enhanced Insights: Utilize powerful analytics to drive informed decision-making.
  • Highly Adaptable: Customize solutions to meet the unique needs of your business.
  • User-Friendly Interface: Navigate easily through a clean and organized dashboard.
  • Industry Leader: Trusted by thousands of organizations for its reliability and performance.

Who Should Use This Product?

  • Investors: Accurately estimate Salesforce’s fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis.
  • Consultants: Easily customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Gain insights into financial modeling practices employed by leading tech companies.
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
  • Real-World Data: Salesforce’s historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Visualizations and tables for clear, actionable insights.

No products were found matching.