Salesforce, Inc. Financial Ratios — CRM US Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	-7	- -	- -	- -	- -	- -	- -	93.59	7	104.46	21.69	2.78	42.84	44.12	38.65
Return on Assets (%)	-0.32	-5.58	-3.16	-2.65	-0.4	2.13	1.82	4.21	0.29	6.71	1.79	0.21	4.16	6.11	6.93
Return on Capital (%)	- -	- -	- -	- -	-6.75	- -	18.55	- -	1.99	- -	8.6	0.97	17.99	23.8	22.21
Return on Invested Capital (%)	- -	- -	- -	- -	-1.25	- -	3.4	- -	0.28	- -	0.86	0.81	6.93	8.82	9.38
Gross Margin (%)	78.43	77.59	76.21	76.01	75.18	73.52	73.69	74.02	75.23	74.41	73.48	73.34	75.5	77.19	77.68
EBITDA Margin (%)	5.39	3.48	2.05	5.63	9.61	10.07	11.75	11.42	15.19	15.53	14.52	18	28.57	29.4	30.22
Operating Margin (%)	-1.55	-3.63	-7.03	-2.71	1.72	2.58	4.31	4.03	2.71	2.14	2.07	5.93	17.21	20.23	21.47
Incremental Operating Margin (%)	- -	- -	- -	- -	20.14	5.82	11.22	2.95	-1.89	-0.19	1.77	26.95	118.15	54.87	34.46
Pretax Margin (%)	-1.47	-4.19	-8.79	-3.97	0.96	2.12	3.98	7.4	4.13	12.05	5.78	2.11	14.2	19.63	22.93
Profit Margin (%)	-0.51	-8.87	-5.7	-4.89	-0.71	3.83	3.42	8.36	0.74	19.16	5.45	0.66	11.87	16.35	17.96
Net Income to Common Margin (%)	-0.51	-8.87	-5.7	-4.89	-0.71	3.83	3.42	8.36	0.74	19.16	5.45	0.66	11.87	16.35	17.96
Effective Tax Rate (%)	- -	- -	- -	- -	173.78	- -	14.29	- -	82.15	- -	5.74	68.48	16.44	16.68	21.67
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.8	21.28
Sustainable Growth Rate (%)	-7	- -	- -	- -	- -	- -	- -	93.59	7	104.46	21.69	2.78	42.84	33.18	30.42

Credit (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	568	648	2,509	2,198	2,049	2,792	1,720	3,176	5,868	6,281	13,985	14,088	12,588	11,392	17,176
ST Debt	496	521	572	- -	15	102	1,025	3	750	766	690	1,772	1,517	579	4,548
LT Debt	72	127	1,936	2,198	2,033	2,690	695	3,173	5,118	5,515	13,295	12,316	11,071	10,813	12,628
Total Debt/EBITDA	4.65	6.11	30.1	7.26	3.2	3.28	1.39	2.09	2.26	1.9	3.64	2.5	1.26	1.02	1.37
Net Debt/EBITDA	-0.91	-2.13	13.11	1.53	0.2	0.47	-0.66	0.33	-0.57	-1.07	1.33	0.64	0.1	-0.04	0.57
Total Debt/EBIT	-16.2	-5.85	-8.77	-15.09	17.83	12.81	3.79	5.94	12.67	13.8	25.52	7.58	2.1	1.49	1.93
Net Debt/EBIT	3.17	2.04	-3.82	-3.18	1.11	1.84	-1.81	0.95	-3.18	-7.74	9.36	1.93	0.16	-0.05	0.8
EBITDA to Interest Expense	7.17	3.43	1.08	4.13	8.84	9.55	14.24	9.85	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	6.02	3.3	1.08	2.41	2.97	9.55	14.24	9.85	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-2.06	-3.58	-3.71	-1.99	1.59	2.45	5.22	3.47	- -	- -	- -	- -	- -	- -	- -
Interest Expense	17	31	77	73	72	89	87	154	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	3.83	-2	-3.74	-5.67	-5.11	-2.64	2.89	5.65	3.38	8.95	7.75	7.67	11.74	15.9	19.79
Long-Term Debt/Equity (%)	4.33	5.34	63.17	55.28	40.64	35.87	6.7	20.33	15.1	13.29	22.87	21.1	18.56	17.68	21.35
Long-Term Debt/Capital (%)	9.9	23.56	89.4	138.01	145.65	115.55	29.5	64.6	66.21	45.15	62.23	56.82	45.54	38.95	32.05
Long-Term Debt/Total Assets (%)	1.73	2.29	21.16	20.61	15.93	15.3	3.16	10.32	9.28	8.32	13.96	12.46	11.09	10.51	11.24
Total Debt/Equity (%)	34.11	27.32	81.84	55.28	40.95	37.23	16.58	20.35	17.32	15.14	24.06	24.14	21.1	18.62	29.04
Total Debt/Capital (%)	78.07	120.54	115.81	138.01	146.75	119.94	73.01	64.66	75.91	51.42	65.46	65	51.78	41.03	43.6
Total Debt/Total Assets (%)	13.65	11.72	27.41	20.61	16.05	15.88	7.82	10.33	10.64	9.47	14.69	14.25	12.61	11.07	15.29
Net Debt to Equity	-6.67	-9.53	35.64	11.64	2.55	5.36	-7.93	3.25	-4.34	-8.49	8.83	6.14	1.6	-0.68	12.03
Net Debt/Capital (%)	-92.19	107.75	78.91	67.6	53.76	55.71	440.11	22.6	-41.06	-58.5	32.28	24.46	6.02	-2.19	22.18
EBITDA	122	106	83	303	641	850	1,238	1,517	2,598	3,301	3,846	5,644	9,958	11,143	12,548
EBITDA-CapEx	103	102	83	176	215	850	1,238	1,517	2,598	3,301	3,846	5,644	9,958	11,143	12,548
Operating Income (Loss)	-35	-111	-286	-146	115	218	454	535	463	455	548	1,858	5,999	7,666	8,917

Liquidity (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.34	0.3	0.21	0.23	0.49	0.3	0.45	0.39	0.54	0.67	0.48	0.48	0.53	0.5	0.26
Current Ratio	0.73	0.69	0.67	0.8	1.02	0.82	0.95	0.95	1.08	1.23	1.05	1.02	1.09	1.06	0.76
Quick Ratio	0.64	0.6	0.55	0.67	0.93	0.75	0.84	0.82	0.95	1.11	0.93	0.9	0.96	0.93	0.64
CFO/Avg Current Liab	0.33	0.28	0.25	0.28	0.33	0.33	0.32	0.32	0.33	0.29	0.3	0.3	0.39	0.48	0.46
Common Equity/Total Assets	3.83	-2	-3.74	-5.67	-5.11	-2.64	2.89	5.65	3.38	8.95	7.75	7.67	11.74	15.9	19.79
Long-Term Debt/Equity (%)	4.33	5.34	63.17	55.28	40.64	35.87	6.7	20.33	15.1	13.29	22.87	21.1	18.56	17.68	21.35
Long-Term Debt/Capital (%)	9.9	23.56	89.4	138.01	145.65	115.55	29.5	64.6	66.21	45.15	62.23	56.82	45.54	38.95	32.05
Long-Term Debt/Total Assets (%)	1.73	2.29	21.16	20.61	15.93	15.3	3.16	10.32	9.28	8.32	13.96	12.46	11.09	10.51	11.24
Total Debt/Equity (%)	34.11	27.32	81.84	55.28	40.95	37.23	16.58	20.35	17.32	15.14	24.06	24.14	21.1	18.62	29.04
Total Debt/Capital (%)	78.07	120.54	115.81	138.01	146.75	119.94	73.01	64.66	75.91	51.42	65.46	65	51.78	41.03	43.6
Total Debt/Total Assets (%)	13.65	11.72	27.41	20.61	16.05	15.88	7.82	10.33	10.64	9.47	14.69	14.25	12.61	11.07	15.29
CFO/Total Liabilities	23.68	23.34	14.38	17.66	21.55	21.44	23.59	22.46	20.39	19.35	16.18	17.56	25.47	31.35	28.21
CFO/CapEx	30.09	179.47	- -	9.34	3.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.31	5.01	3.79	3.65	4.24	4.01	5.11	5.63	5.16	5.96	4.64	3.6	5.7	6.59	4.2

Working Capital (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	4.08	3.92	3.65	3.29	3.03	2.96	2.96	3	3.08	3.04	3.02	3.06	3.14	3.24	3.16
Days Sales Outstanding	89.43	93.12	100.12	110.93	120.49	123.14	123.24	121.53	118.46	119.88	120.73	119.3	116.07	112.5	115.52
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	19.04	28.61	24.36	16.06	19.81	23.93	29	2.49	1.38	1.4	3.23	- -	- -	- -	- -
Accounts Payable Turnover Days	19.17	12.76	14.99	22.72	18.42	15.26	12.59	146.33	263.9	261.37	113.12	- -	- -	- -	- -
Cash Conversion Cycle	70.26	80.36	85.14	88.21	102.06	107.89	110.65	-24.79	-145.45	-141.49	7.61	119.3	116.07	112.5	115.52
Inventory to Cash Days	89.43	93.12	100.12	110.93	120.49	123.14	123.24	121.53	118.46	119.88	120.73	119.3	116.07	112.5	115.52
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	15,803	24,307	36,174	35,233	45,032	54,405	81,436	114,129	151,135	204,808	222,162	166,626	273,782	328,715	201,676
- Cash & Cash Equivalents	607	747	782	908	1,158	1,607	2,543	2,669	4,145	6,195	5,464	7,016	8,472	8,848	7,327
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	568	648	2,509	2,198	2,049	2,792	1,720	3,176	5,868	6,281	13,985	14,088	12,588	11,392	17,176
Enterprise Value	15,594	24,088	37,843	36,435	44,355	54,988	78,635	112,963	149,056	199,123	225,610	168,206	272,176	326,075	209,286
Total Capital	728	538	2,166	1,592	1,396	2,328	2,356	4,912	7,730	12,215	21,363	21,674	24,310	27,762	39,398
Total Debt/Capital (%)	78.07	120.54	115.81	138.01	146.75	119.94	73.01	64.66	75.91	51.42	65.46	65	51.78	41.03	43.6
Total Debt / EV	0.04	0.03	0.07	0.06	0.05	0.05	0.02	0.03	0.04	0.03	0.06	0.08	0.05	0.03	0.08
EV/Sales	6.88	7.9	9.3	6.78	6.65	6.52	7.46	8.51	8.72	9.37	8.52	5.37	7.81	8.6	5.04
EV/EBITDA	127.61	227.06	454.03	120.38	69.23	64.69	63.52	74.47	57.37	60.32	58.66	29.8	27.33	29.26	16.68
EV/EBIT	- -	- -	- -	- -	385.95	252.24	173.21	211.15	321.94	437.63	411.7	90.53	45.37	42.54	23.47
EV/Cash Flow to Firm	26.1	30.02	40.89	28.65	27.4	23.68	27.96	31.63	34.42	41.48	37.6	23.65	26.6	24.91	13.96
EV/Free Cash Flow to Firm	25.27	29.87	40.89	26.06	21.7	23.68	27.96	31.63	34.42	41.48	37.6	23.65	26.6	24.91	13.96
Diluted Market Cap	15,803	24,307	36,174	35,233	45,032	55,387	83,678	117,777	154,964	209,771	226,582	167,466	276,593	332,816	202,949
Diluted Enterprise Value	15,764	24,208	37,900	36,523	45,922	56,573	82,855	118,284	156,686	209,857	235,103	174,538	280,709	335,360	212,798
EV per Share	28.81	42.64	63.32	58.38	67.04	79.95	109.99	150.42	179.8	219.3	236.24	169.56	279.44	338.96	220.3
TTM Sales	2,267	3,050	4,071	5,374	6,667	8,437	10,540	13,282	17,098	21,252	26,492	31,352	34,857	37,895	41,525
TTM EBITDA	122	106	83	303	641	850	1,238	1,517	2,598	3,301	3,846	5,644	9,958	11,143	12,548
TTM Operating Income	-35	-111	-286	-146	115	218	454	535	463	455	548	1,858	5,999	7,666	8,917
TTM Cash Flow to Firm	597	802	926	1,272	1,619	2,323	2,813	3,572	4,331	4,801	6,000	7,111	10,234	13,092	14,996
TTM Free Cash Flow to Firm	617	806	926	1,398	2,044	2,323	2,813	3,572	4,331	4,801	6,000	7,111	10,234	13,092	14,996

Multiples (USD)

API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	25.86	32.8	41.32	26.94	21.47	25.62	30.56	34.66	35.78	43.69	37.76	23.55	27.03	25.42	13.53
EV/EBIT	- -	- -	- -	- -	385.95	252.24	173.21	211.15	321.94	437.63	411.7	90.53	45.37	42.54	23.47
Enterprise Value	15,594	24,088	37,843	36,435	44,355	54,988	78,635	112,963	149,056	199,123	225,610	168,206	272,176	326,075	209,286
Low Price	23.52	28.91	36.09	48.18	55.45	52.6	77.45	102.37	137.87	115.29	201.51	126.34	159.66	212	208.78
EV/Sales	6.88	7.9	9.3	6.78	6.65	6.52	7.46	8.51	8.72	9.37	8.52	5.37	7.81	8.6	5.04
EV/EBITDA	127.61	227.06	454.03	120.38	69.23	64.69	63.52	74.47	57.37	60.32	58.66	29.8	27.33	29.26	16.68
Price/Earnings	- -	- -	- -	- -	- -	168.44	226.21	102.82	1,199.48	50.3	153.85	801.09	66.19	53.04	27.05
Price/Earnings Average	-1,514.31	-77.31	-121.49	-135.96	-1,001.41	159.37	184.88	91.47	1,039.07	45.52	163.91	813.09	50.36	44.68	33.33
Price/Earnings High	-1,872.15	-93.43	-158.27	-159.19	-1,156.55	179.89	227.42	109.06	1,226.66	63.44	206.18	1,118.34	68.13	57.28	44.34
Price/Earnings Low	-1,100	-60.39	-92.89	-114.48	-773.59	112.01	153.81	69.26	907.1	25.71	133.27	602.54	37.6	32.91	26.6
Price/Book Value	99.02	-220.18	-105.6	-58.22	-69	-117.2	128.04	65.74	81.17	34.51	30.11	21.96	23.36	20.08	9.08
Price/Book Value Average	109.8	-189.39	-82.35	-59.01	-72.77	-110.89	104.65	58.49	70.31	31.23	32.08	22.29	17.77	16.91	11.18
Price/Book Value High	135.74	-228.88	-107.28	-69.1	-84.05	-125.17	128.73	69.73	83.01	43.53	40.35	30.66	24.04	21.68	14.88
Price/Book Value Low	79.76	-147.93	-62.96	-49.69	-56.22	-77.94	87.06	44.29	61.38	17.64	26.08	16.52	13.27	12.46	8.93
Price/Tangible Book Value	25.04	42.55	-26.88	-60.05	90.15	-51.42	38.98	839.19	37.53	18.52	182.7	62.5	47.63	60.18	-35.92
Price/Tangible Book Value Average	27.76	36.6	-20.96	-60.87	95.08	-48.66	31.86	746.57	32.51	16.76	194.64	63.44	36.24	50.69	-44.27
Price/Tangible Book Value High	34.32	44.23	-27.31	-71.27	109.8	-54.92	39.19	890.1	38.38	23.35	244.84	87.25	49.02	64.99	-58.9
Price/Tangible Book Value Low	20.17	28.59	-16.03	-51.25	73.45	-34.2	26.51	565.29	28.38	9.46	158.26	47.01	27.05	37.34	-35.33
Price/Sales	6.97	7.97	8.89	6.56	6.75	6.45	7.73	8.59	8.84	9.64	8.39	5.31	7.85	8.67	4.86
Price/Sales Average	7.73	6.85	6.93	6.65	7.12	6.1	6.31	7.64	7.66	8.72	8.93	5.39	5.98	7.31	5.99
Price/Sales High	9.56	8.28	9.03	7.78	8.23	6.89	7.77	9.11	9.04	12.16	11.24	7.42	8.08	9.37	7.96
Price/Sales Low	5.62	5.35	5.3	5.6	5.5	4.29	5.25	5.79	6.68	4.93	7.26	4	4.46	5.38	4.78
Price/Cash Flow	26.72	32.99	41.32	29.82	26.93	25.16	29.74	33.59	34.9	42.66	37.03	23.43	26.75	25.11	13.45
Price/Cash Flow Average	29.63	28.37	32.22	30.23	28.4	23.81	24.31	29.88	30.23	38.61	39.45	23.78	20.35	21.15	16.57
Price/Cash Flow High	36.63	34.29	41.97	35.4	32.8	26.88	29.9	35.62	35.69	53.81	49.62	32.71	27.53	27.11	22.05
Price/Cash Flow Low	21.52	22.16	24.64	25.45	21.94	16.73	20.22	22.63	26.39	21.8	32.07	17.62	15.2	15.58	13.23
Price/Free Cash Flow Average	28.67	28.22	32.22	27.31	22.64	24.24	24.98	30.84	31	39.54	40.23	23.9	20.56	21.41	16.68
Price/Free Cash Flow High	35.45	34.1	41.97	31.97	26.15	27.36	30.73	36.76	36.59	55.11	50.61	32.88	27.82	27.45	22.19
Price/Free Cash Flow Low	20.83	22.04	24.64	22.99	17.49	17.04	20.78	23.35	27.06	22.33	32.71	17.71	15.35	15.77	13.31
EV/Sales Average	7.71	6.82	7.35	6.89	7.26	6.24	6.24	7.68	7.76	8.73	9.26	5.62	6.09	7.37	6.22
EV/Sales High	9.54	8.25	9.45	8.02	8.36	7.03	7.69	9.15	9.14	12.16	11.56	7.65	8.2	9.43	8.2
EV/Sales Low	5.6	5.32	5.72	5.84	5.64	4.43	5.18	5.83	6.79	4.93	7.59	4.22	4.58	5.45	5.01
EV/EBITDA Average	143.08	196.15	359.15	122.26	75.52	61.96	53.1	67.26	51.06	56.17	63.76	31.22	21.33	25.07	20.59
EV/EBITDA High	176.97	237.25	461.6	142.43	87	69.75	65.47	80.13	60.15	78.28	79.63	42.47	28.71	32.08	27.13
EV/EBITDA Low	103.85	153.01	279.48	103.62	58.65	43.96	44.06	51.01	44.66	31.74	52.25	23.46	16.03	18.53	16.59
EV/EBIT Average	-498.35	-187.95	-104.64	-254.09	421	241.57	144.78	190.73	286.49	407.54	447.45	94.83	35.41	36.45	28.98
EV/EBIT High	-616.37	-227.34	-134.49	-296	485.03	271.98	178.52	227.22	337.54	567.94	558.84	129	47.66	46.64	38.18
EV/EBIT Low	-361.7	-146.62	-81.43	-215.34	326.99	171.39	120.15	144.65	250.58	230.26	366.72	71.26	26.61	26.94	23.35
Last Price	29.2	43.03	60.53	56.45	68.06	79.1	113.91	151.97	182.31	225.56	232.63	167.97	281.09	341.7	212.29
High Price	40.03	44.73	61.49	67	82.9	84.48	114.52	161.19	186.44	284.5	311.75	234.49	289.29	369	348.04
Enterprise Value Average	17,485	20,808	29,935	37,004	48,383	52,663	65,732	102,041	132,646	185,433	245,203	176,194	212,396	279,406	258,394
Enterprise Value High	21,626	25,168	38,474	43,107	55,741	59,291	81,050	121,561	156,282	258,412	306,242	239,686	285,884	357,522	340,487
Enterprise Value Low	12,690	16,232	23,295	31,361	37,579	37,364	54,547	77,387	116,017	104,769	200,963	132,401	159,625	206,488	208,190

Shares Outstanding	548	586	610	651	671	708	730	770	893	919	989	981	971	962	929
Diluted Weighted Avg Shares	541	565	598	624	662	700	735	775	850	930	974	997	984	974	956
Basic Weighted Avg Shares	541	565	598	624	662	688	715	751	829	908	955	992	974	962	950
Revenue per Share	4.19	5.4	6.81	8.61	10.08	12.27	14.74	17.69	20.62	23.41	27.74	31.6	35.79	39.39	43.71
EBITDA per Share	0.23	0.19	0.14	0.48	0.97	1.24	1.73	2.02	3.13	3.64	4.03	5.69	10.22	11.58	13.21
Operating Income per Share	-0.06	-0.2	-0.48	-0.23	0.17	0.32	0.64	0.71	0.56	0.5	0.57	1.87	6.16	7.97	9.39
Basic EPS, GAAP	-0.02	-0.48	-0.39	-0.42	-0.07	0.47	0.5	1.48	0.15	4.48	1.51	0.21	4.25	6.44	7.85
Basic EPS from Cont Ops	-0.02	-0.48	-0.39	-0.42	-0.07	0.47	0.5	1.48	0.15	4.48	1.51	0.21	4.25	6.44	7.85
Diluted EPS, GAAP	-0.02	-0.48	-0.39	-0.42	-0.07	0.46	0.49	1.43	0.15	4.38	1.48	0.21	4.2	6.36	7.8
Diluted EPS from Cont Ops	-0.02	-0.48	-0.39	-0.42	-0.07	0.46	0.49	1.43	0.15	4.38	1.48	0.21	4.2	6.36	7.8
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.6	1.67
Cash Flow per Share	1.09	1.3	1.46	1.89	2.53	3.14	3.83	4.52	5.22	5.29	6.28	7.17	10.51	13.61	15.79
Free Cash Flow per Basic Share	1.06	1.3	1.46	1.69	1.88	3.14	3.83	4.52	5.22	5.29	6.28	7.17	10.51	13.61	15.79
Cash & Equivalents per Share	1.44	1.54	1.4	1.59	4.12	3.21	6.32	5.78	9.59	13.18	11.03	12.61	14.57	14.59	10.07
Book Value per Share	0.29	-0.2	-0.57	-0.97	-0.99	-0.67	0.89	2.31	2.25	6.54	7.73	7.65	12.03	17.02	23.39
Tangible Book Value per Share	1.17	1.01	-2.25	-0.94	0.75	-1.54	2.92	0.18	4.86	12.18	1.27	2.69	5.9	5.68	-5.91

Salesforce, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)