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.)
-45.2% vs price
Base Case (Median)
-24.8% vs price
Bull Case (75th pct.)
43.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $91.73 | -50.2% | High (40%) |
| PE Comparable | $219.41 | 19.2% | Medium (25%) |
| Growth Trajectory DCF | $939.48 | 410.5% | Medium (20%) |
| Graham Number | $109.95 | -40.3% | Low (10%) |
| EV/EBITDA | $138.43 | -24.8% | Medium (20%) |
| EV/FCF | $308.65 | 67.7% | Medium (20%) |
| Earnings Power Value | $73.98 | -59.8% | Medium (50%) |
Based on 7 out of 8 methods, CRM appears fairly valued at the current price of $184.02. The base case fair value of $138.43 implies 24.8% 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.