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)
$221.37
Method range
$46.41 – $846.77
median $243.56
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 | $221.37 | +35.81% |
| Exit multiple | $846.77 | +419.49% |
| Analyst target | $265.75 | +63.04% |
| Graham number | $46.41 | -71.53% |
- Forward DCF$221.37
- Exit multiple$846.77
- Analyst target$265.75
- Graham number$46.41
Stock price
$163.00
FCF / share (TTM)
$7.55
3Y FCF CAGR
29.1%
Fair value @ hist. growth
$647.74
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
9.9%
per year over your projection horizon
Margin of safety 74.8% vs hist-growth DCF
Historical 3Y CAGR
29.1%
Your model implies
9.9%
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 7.
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% |
|---|---|---|---|---|---|
| 8.6% | 6.9% | 6.3% | 5.7% | 5.0% | 4.2% |
| 9.6% | 8.9% | 8.4% | 7.8% | 7.2% | 6.6% |
| 10.6% | 10.8% | 10.3% | 9.9% | 9.3% | 8.8% |
| 11.6% | 12.6% | 12.2% | 11.7% | 11.3% | 10.8% |
| 12.6% | 14.3% | 13.9% | 13.5% | 13.1% | 12.7% |
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
$9.85B
Total debt − cash
Beta
1.18
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
- Buybacks24.28% TTM
- Dividend Profile1.05% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History1 split
How this company returns cash to shareholders — buybacks, dividends, and stock splits.