Stock Analysis on Net

Salesforce Inc. (NYSE:CRM)

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Salesforce Inc., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Net income 6,197 4,136 208 1,444 4,072 126
Net noncash charges 8,876 8,948 8,972 6,214 1,921 4,535
Changes in assets and liabilities, net of business combinations (1,981) (2,850) (2,069) (1,658) (1,192) (330)
Net cash provided by operating activities 13,092 10,234 7,111 6,000 4,801 4,331
Cash paid during the period for interest, net of tax1 194 212 87 176 76 19
Capital expenditures (658) (736) (798) (717) (710) (643)
Free cash flow to the firm (FCFF) 12,628 9,710 6,400 5,459 4,167 3,707

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the Salesforce Inc. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. Salesforce Inc. FCFF increased from 2023 to 2024 and from 2024 to 2025.

Interest Paid, Net of Tax

Salesforce Inc., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Effective Income Tax Rate (EITR)
EITR1 16.68% 16.44% 68.48% 5.74% 21.00% 82.15%
Interest Paid, Net of Tax
Cash paid during the period for interest, before tax 233 254 275 187 96 106
Less: Cash paid during the period for interest, tax2 39 42 188 11 20 87
Cash paid during the period for interest, net of tax 194 212 87 176 76 19

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

1 See details »

2 2025 Calculation
Cash paid during the period for interest, tax = Cash paid during the period for interest × EITR
= 233 × 16.68% = 39


Enterprise Value to FCFF Ratio, Current

Salesforce Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 262,054
Free cash flow to the firm (FCFF) 12,628
Valuation Ratio
EV/FCFF 20.75
Benchmarks
EV/FCFF, Competitors1
Accenture PLC 22.00
Adobe Inc. 20.85
Cadence Design Systems Inc. 62.26
CrowdStrike Holdings Inc. 80.43
International Business Machines Corp. 19.34
Intuit Inc. 36.24
Microsoft Corp. 45.54
Oracle Corp. 32.23
Palantir Technologies Inc. 180.64
Palo Alto Networks Inc. 36.67
ServiceNow Inc. 48.98
Synopsys Inc. 50.57
Workday Inc. 26.33
EV/FCFF, Sector
Software & Services 38.15
EV/FCFF, Industry
Information Technology 41.30

Based on: 10-K (reporting date: 2025-01-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Salesforce Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 275,662 290,863 181,834 196,365 187,123 146,907
Free cash flow to the firm (FCFF)2 12,628 9,710 6,400 5,459 4,167 3,707
Valuation Ratio
EV/FCFF3 21.83 29.95 28.41 35.97 44.91 39.63
Benchmarks
EV/FCFF, Competitors4
Accenture PLC 25.76 20.26 16.99 24.76 17.90
Adobe Inc. 21.98 37.75 20.82 33.61 40.43
Cadence Design Systems Inc. 61.26 63.83 44.54 35.05 44.13
CrowdStrike Holdings Inc. 67.26 81.46 38.65 96.35 141.44 807.14
International Business Machines Corp. 20.11 15.27 16.47 13.10 9.35
Intuit Inc. 36.79 31.28 32.85 48.64 37.90
Microsoft Corp. 49.30 41.75 32.31 38.37 33.99
Oracle Corp. 31.24 35.83 31.60 16.36 14.99
Palantir Technologies Inc. 251.61 69.13 82.97 66.45
Palo Alto Networks Inc. 34.69 28.15 29.30 32.74 26.50
ServiceNow Inc. 60.21 56.55 40.86 60.13 83.74
Synopsys Inc. 56.23 55.87 30.82 38.59 42.88
Workday Inc. 26.14 32.57 33.40 45.74 57.52 72.44
EV/FCFF, Sector
Software & Services 41.22 35.76 29.84 32.54 28.11
EV/FCFF, Industry
Information Technology 40.33 34.40 26.74 27.56 23.97

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

1 See details »

2 See details »

3 2025 Calculation
EV/FCFF = EV ÷ FCFF
= 275,662 ÷ 12,628 = 21.83

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/FCFF Enterprise value to free cash flow to the firm is whole company valuation indicator. Salesforce Inc. EV/FCFF ratio increased from 2023 to 2024 but then decreased significantly from 2024 to 2025.