CRM Salesforce, Inc.
Technology
Price
$198.43
Intrinsic value
$126.44
Buy price
$101.15
Discount
-56.9%
DCF walkthrough
Near-term growth (g1)9.82%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $15,221,000,000.00
- Total debt
- $42,547,998,720.00
- Cash & STI
- $11,836,999,680.00
- Shares out.
- 871,000,000
Overvalued
Intrinsic value$126.45
Buy price (with MOS)$101.16
Current price$198.43
Discount to intrinsic value-56.9%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 7.5%
- Current ROE
- 12.6%
- Minimum ROE
- 0.4%
Debt quality
MODERATE- Debt / Equity
- 0.72x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.90x
Technical chart
Confluence: DOWNTREND (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 30.2%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.