CRM

$189.97

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 8.20% trendline growth.
Want to create your own valuation? Create a free account.
$282.40

With 20% Margin of Safety (MoS):

$225.92
18.92% upside
Capital Efficiency
Average Quarterly ROIC
3.19%
Cost of Capital (estimated)8%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
71
BullishWeighted across 6 signals
DCF Discount
18.9% discount to price
82
FCF Yield
7.8% trailing FCF yield
100
ROIC vs WACC
ROIC 3.2% vs WACC 8.0% (0.4x)
20
Net Debt / FCF
Net cash position
100
Buybacks
Share count flat
50
FCF CAGR (5Y)
23.2% 5Y FCF CAGR
100
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC.
Narrative Score
43
Weak
Weighted across 5 recent drivers · Last 30 days-3 vs previous · +2 new driversVs 6-Month Baseline: Low (0th pct)
Trend: Deteriorating downConfidence: 100%Updated: 5h ago
Sources: 206 (News 181 · Analyst 25)
Drivers
158 news sentiment-0.6
19 regulatory scrutiny-0.2
3 upgrade headlines+0.1
Earnings beat+0.0
25 analyst reiterations0.0
Other Metrics
P/E25.1
Profit Margin17.9%
Owner Earnings$11.22b
One Dollar Premise22.00%
Debt/Equity0.62
Current Ratio1.06
PEG2.963
Free Cash Flow (in millions)
20062007200820092010201120122013201420152016201720182019202020212022202320242025
$119$133$248$291$325$828$763$917$1,175$1,591$2,382$2,626$3,272$3,993$4,974$5,511$6,717$7,909$10,970$14,109
How Intrinziq Estimates Fair Value

Intrinziq estimates Salesforce, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Salesforce, Inc.Technology

Salesforce, Inc. provides customer relationship management technology that brings companies and customers together worldwide. Its Customer 360 platform empowers its customers to work together to deliver connected experiences for their customers. The company's service offerings include Sales to store data, monitor leads and progress, forecast opportunities, gain insights through analytics and relationship intelligence, and deliver quotes, contracts, and invoices; and Service that enables companies to deliver trusted and highly personalized customer service and support at scale. Its service offerings also comprise flexible platform that enables companies of various sizes, locations, and industries to build business apps to bring them closer to their customers with drag-and-drop tools; online learning platform that allows anyone to learn in-demand Salesforce skills; and Slack, a system of engagement. In addition, the company's service offerings include Marketing offering that enables companies to plan, personalize, and optimize one-to-one customer marketing journeys; and Commerce offering, which empowers brands to unify the customer experience across mobile, web, social, and store commerce points. Further, its service offerings comprise Tableau, an end-to-end analytics solution serving various enterprise use cases; and MuleSoft, an integration offering that allows its customers to unlock data across their enterprise. The company provides its service offering for customers in financial services, healthcare and life sciences, manufacturing, and other industries. It also offers professional services; and in-person and online courses to certify its customers and partners on architecting, administering, deploying, and developing its service offerings. The company provides its services through direct sales; and consulting firms, systems integrators, and other partners. Salesforce, Inc. was incorporated in 1999 and is headquartered in San Francisco, California.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.