CRM · Salesforce, Inc.
$158.372026-07-21Sector: Technology; Industry: Software - Application; Sub-Industry: Application Software
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$218
+37.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($191 · $250) Analysts Range ($215 · $325) 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 |
|---|
| 2025.Q1 | $34.9B | — | 17.2% | 15.7% | $5.0B | −$969MM | $4.1B | 9.2% | — | 7.7% | $65.6B | $4.75 | — |
| 2025.Q4 | $34.9B | 0.0% | 17.2% | 16.7% | $5.0B | −$3.4B | $1.6B | 10.7% | — | 7.4% | $69.8B | $4.75 | — |
| 2026.Q1 | $37.9B | 8.7% | 22.7% | 17.8% | $7.1B | −$3.2B | $3.9B | 9.4% | — | 10.3% | $67.5B | $7.11 | — |
| 2026.Q4 | $37.9B | 0.0% | 22.7% | 21.7% | $6.7B | −$8.4B | −$1.7B | 10.2% | — | 9.2% | $79.8B | $7.11 | — |
| 2027.Q1 | $42.8B | 13.0% | 26.2% | 21.9% | $8.8B | −$9.5B | −$751MM | 8.9% | — | 11.1% | $78.9B | $9.21 | 12.3 |
| italics below = DCF projection · 10yr Rev CAGR: 6.3% |
| 2028.Q1 | $47.3B | +10.4% | 31.3% | 21.7% | $11.6B | −$8.8B | $2.8B | 9.1% | $2.6B | 13.9% | $87.6B | $9.33 | 17.0 |
| 2029.Q1 | $51.8B | +9.5% | 31.9% | 21.5% | $13.0B | −$8.7B | $4.3B | 9.0% | $3.6B | 14.1% | $96.3B | $10.85 | 14.6 |
| 2030.Q1 | $56.4B | +9.0% | 32.4% | 21.3% | $14.4B | −$8.8B | $5.6B | 9.0% | $4.3B | 14.3% | $105.1B | $12.52 | 12.6 |
| 2031.Q1 | $60.0B | +6.3% | 33.0% | 21.1% | $15.6B | −$7.4B | $8.2B | 8.9% | $5.8B | 14.3% | $112.6B | $14.05 | 11.3 |
| 2032.Q1 | $63.2B | +5.3% | 34.0% | 20.9% | $17.0B | −$6.8B | $10.2B | 8.9% | $6.7B | 14.7% | $119.3B | $16.33 | 9.7 |
|
| Term. Yr+ | $82.3B | 4.1% | 34.0% | 20.0% | $22.4B | −$7.0B | $15.4B | 8.6% | $146.3B | 13.1% | — | — | — |
Active scenario IV: $218 (+37.5% vs market)