DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['CRM']


We have 6 report results for ticker: CRM - Salesforce, Inc., also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for CRM [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 247.26 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
CRM revenue 37.90B 34.86B 31.35B 26.49B 21.25B 17.10B 13.28B 10.54B 8.44B 6.67B 5.37B 4.07B 3.05B 2.27B 1.66B 1.31B
CRM owner_earnings 9.25B 6.71B 3.03B 2.50B 1.90B 1.90B 1.52B 1.21B 0.88B 0.79B 0.33B 0.07B 0.18B 0.21B 0.26B 0.13B
CRM cashflow::operating 13.09B 10.23B 7.11B 6.00B 4.80B 4.33B 3.40B 2.74B 2.16B 1.67B 1.18B 0.88B 0.74B 0.59B 0.46B 0.27B
CRM cashflow::fcf 12.43B 9.50B 6.31B 5.28B 4.09B 3.69B 2.80B 2.20B 1.70B 1.39B 0.89B 0.58B 0.56B 0.44B 0.37B 0.22B
CRM cashflow::realfcf 9.25B 6.71B 3.03B 2.50B 1.90B 1.90B 1.52B 1.21B 0.88B 0.79B 0.33B 0.07B 0.18B 0.21B 0.25B 0.13B
CRM netincome 6.20B 4.14B 0.21B 1.44B 4.07B 0.13B 1.11B 0.36B 0.32B -0.05B -0.26B -0.23B -0.27B 0.0 0.0 0.0
CRM operatingincome 7.21B 5.01B 1.03B 0.55B 0.46B 0.30B 0.54B 0.45B 0.22B 0.11B -0.15B -0.29B -0.11B -0.04B 0.10B 0.12B
CRM marketcap 271.09B 319.95B 253.31B 131.85B 248.93B 202.06B 141.85B 104.20B 74.51B 46.23B 51.77B 35.25B 31.00B 22.62B 13.65B 0.0
CRM ev 270.68B 320.91B 256.89B 135.44B 254.06B 199.72B 140.38B 104.71B 73.69B 45.07B 50.86B 34.47B 30.25B 22.01B 13.22B 0.0
CRM shares 0.97B 0.98B 1.00B 0.97B 0.91B 0.83B 0.75B 0.71B 0.69B 0.66B 0.62B 0.60B 0.56B 0.54B 0.00B 0.00B
CRM shares_calc 0.97B 0.96B 0.97B 1.00B 0.98B 0.91B 0.88B 0.77B 0.73B 0.68B 0.66B 0.60B 0.56B 0.54B 0.54B 0.52B
CRM capex -0.66B -0.74B -0.80B -0.72B -0.71B -0.64B -0.59B -0.53B -0.46B -0.28B -0.29B -0.30B -0.18B -0.15B -0.09B -0.05B
CRM depreciation 3.48B 3.96B 3.79B 3.30B 2.85B 2.13B 0.98B 0.78B 0.63B 0.53B 0.45B 0.37B 0.22B 0.16B 0.08B 0.05B
CRM evToOcf 20.68 31.36 36.13 22.57 52.92 46.11 41.31 38.24 34.08 26.96 43.05 39.37 41.06 37.21 28.81 0.0
CRM pocf 20.71 31.26 35.62 21.98 51.85 46.65 41.74 38.06 34.46 27.65 43.82 40.26 42.07 38.24 29.73 0.0
CRM pe 43.75 77.36 1217.82 91.31 61.13 1603.65 127.79 289.45 230.68 inf inf inf inf inf inf 0.0

2. Vertical Data, ratio wrt to shares_calc for CRM [show/hide charts] Current Market Price: 247.26 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
CRM revenue 38.91 36.42 32.39 26.49 21.58 18.73 15.14 13.78 11.51 9.82 8.09 6.81 5.40 4.19 3.06 2.52
CRM owner_earnings 9.50 7.01 3.13 2.50 1.93 2.08 1.73 1.58 1.20 1.17 0.49 0.12 0.32 0.39 0.49 0.26
CRM cashflow::operating 13.44 10.69 7.35 6.00 4.87 4.74 3.87 3.58 2.95 2.46 1.78 1.46 1.30 1.09 0.85 0.52
CRM cashflow::fcf 12.77 9.92 6.52 5.28 4.15 4.04 3.20 2.88 2.32 2.04 1.34 0.96 0.99 0.81 0.68 0.43
CRM cashflow::realfcf 9.50 7.01 3.13 2.50 1.93 2.08 1.73 1.58 1.20 1.17 0.49 0.12 0.32 0.39 0.46 0.26
CRM netincome 6.36 4.32 0.21 1.44 4.13 0.14 1.27 0.47 0.44 -0.07 -0.40 -0.39 -0.48 0.0 0.0 0.0
CRM operatingincome 7.40 5.24 1.06 0.55 0.46 0.33 0.61 0.59 0.30 0.17 -0.22 -0.48 -0.20 -0.06 0.18 0.22
CRM marketcap 278.33 334.33 261.68 131.85 252.72 221.29 161.74 136.21 101.66 68.08 77.96 58.98 54.88 41.79 25.22 0.0
CRM ev 277.90 335.33 265.38 135.44 257.93 218.73 160.07 136.87 100.54 66.37 76.59 57.67 53.56 40.67 24.44 0.0
CRM shares 1.00 1.03 1.03 0.97 0.92 0.91 0.86 0.93 0.94 0.97 0.94 1.00 1.00 1.00 0.0 0.0
CRM shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
CRM capex -0.68 -0.77 -0.82 -0.72 -0.72 -0.70 -0.68 -0.70 -0.63 -0.42 -0.44 -0.50 -0.31 -0.28 -0.17 -0.10
CRM depreciation 3.57 4.14 3.91 3.30 2.89 2.34 1.12 1.02 0.86 0.77 0.68 0.62 0.38 0.29 0.14 0.10
CRM pe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.15 0.15 0.17 0.18 0.18 0.18 0.0
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for CRM [show/hide charts] Current Market Price: 247.26 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
CRM revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
CRM owner_earnings 24.41% 19.25% 9.68% 9.45% 8.95% 11.13% 11.44% 11.45% 10.41% 11.91% 6.07% 1.80% 5.97% 9.29% 15.87% 10.15%
CRM cashflow::operating 34.55% 29.36% 22.68% 22.65% 22.59% 25.33% 25.58% 25.98% 25.63% 25.08% 21.99% 21.50% 24.16% 26.10% 27.70% 20.75%
CRM cashflow::fcf 32.81% 27.25% 20.14% 19.94% 19.25% 21.57% 21.10% 20.91% 20.13% 20.81% 16.58% 14.16% 18.40% 19.41% 22.22% 16.96%
CRM cashflow::realfcf 24.41% 19.25% 9.68% 9.45% 8.95% 11.13% 11.44% 11.45% 10.41% 11.91% 6.07% 1.80% 5.97% 9.29% 14.95% 10.15%
CRM netincome 16.35% 11.87% 0.66% 5.45% 19.16% 0.74% 8.36% 3.42% 3.83% -0.71% -4.89% -5.70% -8.87% 0.0 0.0 0.0
CRM operatingincome 19.01% 14.38% 3.29% 2.07% 2.14% 1.74% 4.03% 4.31% 2.58% 1.72% -2.71% -7.03% -3.63% -1.55% 5.88% 8.83%
CRM marketcap 715.38% 917.90% 807.94% 497.70% 1171.32% 1181.78% 1067.96% 988.62% 883.12% 693.43% 963.33% 865.81% 1016.38% 997.87% 823.66% 0.0
CRM ev 714.29% 920.64% 819.38% 511.23% 1195.47% 1168.09% 1056.90% 993.43% 873.36% 676.06% 946.43% 846.61% 991.88% 971.08% 798.06% 0.0
CRM shares 2.57% 2.82% 3.18% 3.68% 4.27% 4.85% 5.65% 6.78% 8.15% 9.92% 11.62% 14.68% 18.52% 23.88% 0.01% 0.01%
CRM shares_calc 2.57% 2.75% 3.09% 3.77% 4.63% 5.34% 6.60% 7.26% 8.69% 10.19% 12.36% 14.68% 18.52% 23.88% 32.66% 39.62%
CRM capex -1.74% -2.11% -2.55% -2.71% -3.34% -3.76% -4.48% -5.07% -5.50% -4.27% -5.41% -7.35% -5.76% -6.69% -5.48% -3.79%
CRM depreciation 9.18% 11.36% 12.08% 12.45% 13.39% 12.49% 7.39% 7.44% 7.49% 7.89% 8.34% 9.07% 7.11% 6.94% 4.57% 4.07%
CRM pe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.50% 1.86% 2.46% 3.28% 4.41% 6.03% 0.0
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for CRM Current Market Price: 247.26 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2025 CAGR_5Y_ENDING_2025 CAGR_3Y_ENDING_2025
CRM revenue 21.30% 17.25% 12.67%
CRM owner_earnings 31.37% 37.20% 54.59%
CRM cashflow::operating 25.69% 24.76% 29.70%
CRM cashflow::fcf 27.59% 27.52% 33.02%
CRM cashflow::realfcf 31.37% 37.20% 54.59%
CRM netincome 72.13% 117.95% 62.51%
CRM operatingincome 58.38% 89.22% 136.02%
CRM marketcap 21.72% 6.05% 27.16%
CRM ev 22.04% 6.27% 25.96%
CRM shares 4.39% 3.28% 0.0
CRM shares_calc 4.09% 1.30% -0.87%
CRM capex -8.90% -0.46% 2.90%
CRM depreciation 23.36% 10.25% 1.78%
CRM evToOcf -2.90% -14.82% -2.87%
CRM pocf -3.16% -14.99% -1.96%
CRM pe -80.35% -51.34% -21.75%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for CRM Current Market Price: 247.26 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2025 CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015
CRM netincome 117.95% 30.09% -10.39% 34.92% 144.77% 19.92% 46.64% 27.21% inf inf inf
CRM operatingincome 89.22% 56.43% 17.80% 20.24% 31.68% 32.21% 31.08% 43.57% 52.37% 3.34% -18.56%
CRM marketcap 6.05% 17.67% 19.44% 12.09% 40.03% 31.31% 32.11% 27.44% 26.93% 27.63% inf
CRM ev 6.27% 17.98% 19.66% 12.95% 41.32% 31.47% 32.43% 28.19% 27.34% 27.79% inf
CRM shares 3.28% 5.55% 6.88% 7.20% 6.53% 5.84% 4.68% 4.83% 4.92% 451.05% 449.60%
CRM shares_calc 1.30% 1.76% 4.82% 6.41% 7.72% 6.58% 7.97% 6.25% 6.25% 4.64% 5.12%
CRM capex -0.46% -4.16% -7.72% -8.34% -16.72% -14.70% -12.85% -19.94% -20.04% -20.40% -29.80%
CRM depreciation 10.25% 32.16% 37.02% 39.15% 40.18% 36.64% 21.60% 29.32% 32.08% 47.33% 53.17%
CRM evToOcf -14.82% -5.36% -1.13% -7.91% 14.44% 1.38% 0.97% -1.41% -1.74% -1.32% inf
CRM pocf -14.99% -5.62% -1.32% -8.60% 13.40% 1.26% 0.72% -1.98% -2.06% -1.44% inf
CRM pe -51.34% -9.55% 33.29% -16.92% -94.28% -89.01% -93.37% -92.20% -92.54% 0.0 inf

6. Rolling 9 yearly CAGR report Showing SUMMARY report for CRM Current Market Price: 247.26 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2025 CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019
CRM shares 4.39% 5.19% 5.85% 6.24% 5.92% 164.64% 163.07%
CRM shares_calc 4.09% 4.14% 5.50% 6.55% 6.88% 5.98% 6.04%
CRM capex -8.90% -9.82% -10.33% -14.47% -15.76% -19.54% -24.14%
CRM depreciation 23.36% 27.38% 29.51% 35.32% 37.95% 44.92% 38.26%
CRM evToOcf -2.90% -3.46% -0.95% -6.43% 3.99% 5.36% inf
CRM pocf -3.16% -3.68% -1.35% -6.96% 3.44% 5.13% inf
CRM pe -80.35% -79.06% -71.56% -78.67% -79.60% -70.68% inf


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...