CRM · Salesforce, Inc.
$187.182026-05-17Sector: Technology; Industry: Software - Application; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$242
+29.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($202 · $261) Analysts Range ($235 · $400) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2022.Q4 | $26.5B | — | 2.5% | 5.7% | $633MM | −$15.4B | −$14.8B | 7.5% | — | 0.9% | $71.0B | $1.54 | — |
| 2023.Q4 | $31.4B | 18.3% | 4.0% | 45.0% | $694MM | −$1.2B | −$521MM | 9.5% | — | 1.0% | $70.7B | $0.22 | — |
| 2024.Q4 | $34.9B | 11.2% | 17.6% | 16.4% | $5.1B | −$1.4B | $3.8B | 9.4% | — | 7.4% | $68.7B | $4.40 | — |
| 2025.Q4 | $37.9B | 8.7% | 23.3% | 16.7% | $7.4B | −$3.7B | $3.6B | 10.7% | — | 10.5% | $71.0B | $6.59 | — |
| 2026.Q4 | $41.5B | 9.6% | 26.3% | 21.7% | $8.6B | −$8.7B | −$188MM | 10.2% | — | 11.3% | $80.8B | $7.93 | 16.1 |
| italics below = DCF projection · 10yr Rev CAGR: 7.3% |
| 2027.Q4 | $46.1B | +11.1% | 32.2% | 21.5% | $11.7B | −$5.3B | $6.3B | 9.8% | $5.8B | 14.0% | $86.1B | $8.27 | 22.6 |
| 2028.Q4 | $50.5B | +9.6% | 32.8% | 21.3% | $13.0B | −$5.9B | $7.1B | 9.7% | $5.9B | 14.6% | $92.0B | $9.67 | 19.4 |
| 2029.Q4 | $55.5B | +9.9% | 33.3% | 21.2% | $14.6B | −$7.9B | $6.6B | 9.6% | $5.0B | 15.2% | $100.0B | $11.30 | 16.6 |
| 2030.Q4 | $60.8B | +9.4% | 33.8% | 21.0% | $16.2B | −$7.7B | $8.6B | 9.4% | $5.9B | 15.7% | $107.6B | $13.11 | 14.3 |
| 2031.Q4 | $65.0B | +7.0% | 34.9% | 20.8% | $18.0B | −$6.7B | $11.3B | 9.3% | $7.1B | 16.2% | $114.3B | $15.60 | 12.0 |
|
| Term. Yr+ | $87.5B | 4.1% | 34.9% | 20.0% | $24.4B | −$7.6B | $16.8B | 8.6% | $153.9B | 13.1% | — | — | — |
Active scenario IV: $242 (+29.5% vs market)