investorscraft@gmail.com

Intrinsic ValueSalesforce, Inc. (FOO.DE)

Previous Close179.94
Intrinsic Value
Upside potential
Previous Close
179.94

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 customer relationship management (CRM) technology, offering its Customer 360 platform to unify data and workflows across sales, service, marketing, commerce, and analytics. The company operates in the highly competitive software-as-a-service (SaaS) sector, serving diverse industries such as financial services, healthcare, and manufacturing. Its core revenue model is subscription-based, with additional income from professional services and certification programs. Salesforce differentiates itself through its integrated ecosystem, which includes flagship products like Sales Cloud, Service Cloud, and Marketing Cloud, as well as acquired platforms such as Slack, Tableau, and MuleSoft. This broad portfolio enables enterprises to streamline operations and enhance customer engagement through AI-driven insights and automation. The company maintains a strong market position, competing with tech giants like Microsoft and Oracle, while leveraging its first-mover advantage in cloud-based CRM. Its direct sales force and extensive partner network further solidify its global reach and enterprise credibility.

Revenue Profitability And Efficiency

Salesforce reported revenue of €37.9 billion for FY 2025, reflecting steady growth in its subscription-based model. Net income stood at €6.2 billion, with diluted EPS of €6.42, indicating robust profitability. Operating cash flow reached €13.1 billion, underscoring efficient cash generation, while capital expenditures of -€658 million highlight disciplined investment in infrastructure and R&D.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, driven by high-margin recurring revenue streams and scalable cloud infrastructure. Its capital efficiency is evident in its ability to convert revenue into operating cash flow at a 34.6% margin, supporting reinvestment in innovation and strategic acquisitions without compromising financial stability.

Balance Sheet And Financial Health

Salesforce maintains a solid balance sheet with €8.8 billion in cash and equivalents, providing liquidity against €11.4 billion in total debt. The manageable leverage and strong cash flow position the company well for continued growth and potential M&A activity, though investors should monitor debt levels in a rising interest rate environment.

Growth Trends And Dividend Policy

The company has consistently grown revenue through organic expansion and acquisitions, with a focus on AI and data analytics. Its dividend payout of €1.48 per share signals a commitment to returning capital to shareholders, though the yield remains modest compared to mature tech peers, reflecting a growth-oriented capital allocation strategy.

Valuation And Market Expectations

With a market cap of €236.6 billion and a beta of 1.42, Salesforce trades at a premium, reflecting investor confidence in its cloud leadership and long-term growth prospects. The valuation assumes sustained high single-digit revenue growth and margin expansion as the company scales its platform ecosystem.

Strategic Advantages And Outlook

Salesforce's strategic advantages include its dominant CRM market share, sticky enterprise customer base, and integrated product suite. The outlook remains positive, with AI and automation trends likely to drive demand for its solutions, though competition and macroeconomic pressures pose risks to growth trajectories.

Sources

Company filings, Bloomberg

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