investorscraft@gmail.com

Intrinsic Value of Salesforce, Inc. (CRM)

Previous Close$272.15
Intrinsic Value
Upside potential
Previous Close
$272.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Salesforce, Inc. is a global leader in cloud-based customer relationship management (CRM) software, serving enterprises across industries with its comprehensive suite of solutions. The company generates revenue primarily through subscription-based services, including Sales Cloud, Service Cloud, Marketing Cloud, and Platform offerings, which enable businesses to manage customer interactions, automate workflows, and leverage AI-driven insights. Salesforce operates in the highly competitive enterprise software sector, competing with giants like Microsoft, Oracle, and SAP. Its market position is reinforced by its first-mover advantage in SaaS-based CRM, strong brand recognition, and a vast ecosystem of third-party integrations. The company has strategically expanded through acquisitions, such as Slack and Tableau, to diversify its product portfolio and deepen its enterprise penetration. Salesforce’s focus on innovation, particularly in AI with its Einstein platform, ensures it remains at the forefront of digital transformation trends. Its large installed base and sticky customer relationships provide recurring revenue stability, while its vertical-specific solutions cater to industries like healthcare, financial services, and retail.

Revenue Profitability And Efficiency

Salesforce reported revenue of $37.9 billion for FY 2025, reflecting sustained growth driven by subscription renewals and upsells. Net income stood at $6.2 billion, with diluted EPS of $6.36, indicating improved profitability as the company scales. Operating cash flow of $13.1 billion underscores strong cash generation, while capital expenditures of $658 million highlight disciplined investment in infrastructure and R&D. The company’s operating margin expansion demonstrates efficiency gains from prior cost optimization initiatives.

Earnings Power And Capital Efficiency

Salesforce’s earnings power is supported by high-margin recurring revenue streams and a capital-light business model. The company’s robust free cash flow conversion, at approximately 33% of revenue, reflects its ability to monetize its SaaS platform effectively. Share repurchases and strategic acquisitions are funded by this cash flow, balancing growth with shareholder returns. Return on invested capital (ROIC) trends upward as the company leverages its scalable cloud infrastructure.

Balance Sheet And Financial Health

Salesforce maintains a solid balance sheet with $8.8 billion in cash and equivalents, providing liquidity for growth initiatives. Total debt of $11.4 billion is manageable given the company’s cash flow profile, with a net debt position of $2.6 billion. The debt-to-equity ratio remains within prudent limits, and the company has no near-term refinancing risks. Financial health is further supported by investment-grade credit ratings.

Growth Trends And Dividend Policy

Salesforce’s revenue growth, though moderating from prior years, remains in the low double-digits, driven by cross-selling and international expansion. The company initiated a dividend policy with a $1.60 annual payout per share, signaling confidence in its cash flow stability. Share buybacks complement capital returns, reflecting a balanced approach to rewarding shareholders while reinvesting in innovation and M&A.

Valuation And Market Expectations

Salesforce trades at a premium valuation, reflecting its leadership in CRM and growth prospects in AI-driven enterprise software. Market expectations are anchored around sustained mid-teens revenue growth and margin expansion. The stock’s multiple assumes successful execution of its AI integration strategy and continued market share gains in cloud-based business applications.

Strategic Advantages And Outlook

Salesforce’s strategic advantages include its dominant CRM market share, ecosystem lock-in, and AI-powered product roadmap. The outlook remains positive, with tailwinds from digital transformation and hybrid work trends. Risks include competition and macroeconomic pressures on IT spending. Long-term growth will hinge on monetizing AI features, vertical expansion, and maintaining high customer retention rates.

Sources

Company 10-K, Investor Presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount