Salesforce, Inc. (CRM) DCF Valuation

Valoración DCF de Salesforce, Inc. (CRM)

US | Technology | Software - Application | NYSE
Salesforce, Inc. (CRM) DCF Valuation

Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets

Diseño Profesional: Plantillas Confiables Y Estándares De La Industria

Predeterminadas Para Un Uso Rápido Y Eficiente

Compatible con MAC / PC, completamente desbloqueado

No Se Necesita Experiencia; Fáciles De Seguir

Salesforce, Inc. (CRM) Bundle

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

TOTAL:

Como inversor o analista, la calculadora DCF de Salesforce, Inc. (CRM) es su recurso de referencia para una valoración precisa. Cargados con datos reales de Salesforce, puede ajustar fácilmente los pronósticos y observar instantáneamente los efectos.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2021		 AY2
2022		 AY3
2023		 AY4
2024		 AY5
2025		 FY1
2026		 FY2
2027		 FY3
2028		 FY4
2029		 FY5
2030
Revenue 21,252.0 26,492.0 31,352.0 34,857.0 37,895.0 43,853.7 50,749.3 58,729.2 67,963.9 78,650.7
Revenue Growth, % 0 24.66 18.35 11.18 8.72 15.72 15.72 15.72 15.72 15.72
EBITDA 3,301.0 3,846.0 5,644.0 9,221.0 11,143.0 9,113.8 10,546.8 12,205.2 14,124.4 16,345.4
EBITDA, % 15.53 14.52 18 26.45 29.4 20.78 20.78 20.78 20.78 20.78
Depreciation 2,846.0 3,298.0 3,786.0 3,222.0 3,477.0 4,941.0 5,718.0 6,617.1 7,657.5 8,861.6
Depreciation, % 13.39 12.45 12.08 9.24 9.18 11.27 11.27 11.27 11.27 11.27
EBIT 455.0 548.0 1,858.0 5,999.0 7,666.0 4,172.7 4,828.9 5,588.2 6,466.9 7,483.7
EBIT, % 2.14 2.07 5.93 17.21 20.23 9.52 9.52 9.52 9.52 9.52
Total Cash 11,966.0 10,537.0 12,508.0 14,194.0 14,032.0 18,745.2 21,692.7 25,103.7 29,051.1 33,619.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7,786.0 9,739.0 10,755.0 11,414.0 11,945.0
Account Receivables, % 36.64 36.76 34.3 32.75 31.52
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 4,355.0 .0 .0 .0 .0 1,797.3 2,079.9 2,407.0 2,785.5 3,223.5
Accounts Payable, % 20.49 0 0 0 0 4.1 4.1 4.1 4.1 4.1
Capital Expenditure -710.0 -717.0 -798.0 -736.0 -658.0 -1,091.1 -1,262.7 -1,461.2 -1,691.0 -1,956.9
Capital Expenditure, % -3.34 -2.71 -2.55 -2.11 -1.74 -2.49 -2.49 -2.49 -2.49 -2.49
Tax Rate, % 16.68 16.68 16.68 16.68 16.68 16.68 16.68 16.68 16.68 16.68
EBITAT 723.5 516.5 585.6 5,012.5 6,387.0 3,276.8 3,792.0 4,388.3 5,078.3 5,876.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -571.5 -3,210.5 2,557.6 6,839.5 8,675.0 5,786.0 6,158.2 7,126.6 8,247.2 9,544.0
WACC, % 9.93 9.92 9.82 9.91 9.91 9.9 9.9 9.9 9.9 9.9
PV UFCF
SUM PV UFCF 27,340.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 9,735
Terminal Value 123,261
Present Terminal Value 76,892
Enterprise Value 104,232
Net Debt 2,544
Equity Value 101,688
Diluted Shares Outstanding, MM 974
Equity Value Per Share 104.40

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.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.