Fair value (multi-method)
Four independent methods triangulate what CRM is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$229.84
Method range
$46.41 – $844.06
median $251.92
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $229.84 | +23.80% |
| Exit multiple | $844.06 | +354.62% |
| Analyst target | $274.00 | +47.58% |
| Graham number | $46.41 | -75.00% |
- Forward DCF$229.84
- Exit multiple$844.06
- Analyst target$274.00
- Graham number$46.41
Stock price
$185.66
FCF / share (TTM)
$7.55
3Y FCF CAGR
29.1%
Fair value @ hist. growth
$676.51
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
11.1%
per year over your projection horizon
Margin of safety 72.6% vs hist-growth DCF
Historical 3Y CAGR
29.1%
Your model implies
11.1%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 29% annual growth.
Cumulative FCF covers the current price by year 8.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.3% | 8.1% | 7.5% | 6.8% | 6.0% | 5.2% |
| 9.3% | 10.2% | 9.6% | 9.0% | 8.4% | 7.7% |
| 10.3% | 12.2% | 11.7% | 11.1% | 10.6% | 10.0% |
| 11.3% | 14.0% | 13.6% | 13.1% | 12.6% | 12.1% |
| 12.3% | 15.8% | 15.4% | 14.9% | 14.5% | 14.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
1.08
Fair vs growth
Net debt
$9.8B
Total debt − cash
Beta
1.15
Vs market benchmark
Frequently asked questions
Salesforce (CRM) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation