Welcome to Reverse DCF page to understand market expectations about your interested Stock   



We have 2 report results for ticker: CRM - Salesforce, Inc., also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for CRM price: 247.26 as of date: 2025-04-18 [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 expectedGrowthRate_MarketIsPricing
CRM PE_YEAR_2030 = 7 29.93%
CRM PE_YEAR_2030 = 10 21.91%
CRM PE_YEAR_2030 = 15 13.11%
CRM PE_YEAR_2030 = 20 7.12%
CRM PE_YEAR_2030 = 25 2.65%
CRM PE_YEAR_2030 = 30 -0.9%
CRM PE_YEAR_2030 = 40 -6.29%
CRM input_data {"marketcap": 240831240000.0, "cashflow_fcf_key": 13092000000.0, "discount_rate": 0.1, "period": 5}
CRM input_data_url_param input_data={"marketcap": 240831240000.0, "cashflow_fcf_key": 13092000000.0, "discount_rate": 0.1, "period": 5}
In this report, we are doing Reverse DCF assuming for today's current price: 247.26 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 5 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 5 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for CRM
6. override link: reverse dcf with override in URL for CRM
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker


2. Showing REVERSE_DCF_RAW report 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 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


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

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 πŸ›Œ

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