Salesforce, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-36.5% vs price
Base Case (Median)
-14.4% vs price
Bull Case (75th pct.)
62.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $95.31 | -41.1% | High (40%) |
| PE Comparable | $216.30 | 33.8% | Medium (25%) |
| Growth Trajectory DCF | $904.02 | 459.0% | Medium (20%) |
| Graham Number | $109.95 | -32.0% | Low (10%) |
| EV/EBITDA | $138.43 | -14.4% | Medium (20%) |
| EV/FCF | $308.65 | 90.9% | Medium (20%) |
| Earnings Power Value | $75.26 | -53.5% | Medium (50%) |
Based on 7 out of 8 methods, CRM appears fairly valued at the current price of $161.71. The base case fair value of $138.43 implies 14.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.