Skip to content
StockMarketAgent
Direct answer
Salesforce is transitioning from a hyper-growth SaaS pioneer to a mature compounder. The thesis centers on a strategic shift from dilutive M&A to disciplined capital allocation, margin expansion, and robust free cash flow generation. Fair value range: low $172, high $303, with mid-point at $237.
Stock analysis

CRM Salesforce Inc. fair value $237–$303

CRM
By StockMarketAgent.AI team· supervised by
分析日: 2026-05-09次回更新: 2026-08-09Methodology v2.4Archetype: Mature compounderNYSE · Information Technology
View archive
株価
$181.82
▲ +55.13 (+30.32%)
公正価値
$237
$237–$303
評価
強い買い
confidence 88/100
上昇余地
+30.3%
upside to fair value
安全余裕率
$201.41
buy below · 15%
時価総額
$148.7B
P/E fwd 12.2
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Transitioning to mature compounder focused on margin expansion and capital return.
  • Exceptional FCF supports aggressive share repurchases.
  • Market over-penalizing top-line fade; under-pricing cash economics.
  • Key risk is a return to undisciplined M&A or high SBC dilution.
Fair value
$237
Margin of safety
+23.3%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$181.82Price
FV $236.95
High $303.18

Salesforce is transitioning from a hyper-growth SaaS pioneer to a mature compounder. The thesis centers on a strategic shift from dilutive M&A to disciplined capital allocation, margin expansion, and robust free cash flow generation.

  • High switching costs within core
    High switching costs within core enterprise ecosystem
  • Deep integration of multi-cloud CRM
    Deep integration of multi-cloud CRM software
  • Cycle upside
    AI-driven product cycles reignite enterprise IT software spending.

§2 ベアケース

A sustained macroeconomic downturn coupled with deep CRM saturation tests the model. If revenue growthRevenue growthYear-over-year change in revenue, expressed as a percentage. The starting point for any forward-earnings model and the lens through which scale, mix, and pricing power become visible. compresses below 5% and SBCStock-based compensationThe fair-value cost of equity awards (options, RSUs, performance shares) granted to employees. A real economic expense even though it is non-cash. remains elevated, true per-share value erodes despite optical cash generation.

このテーゼが崩れる経路

Growth Stagnation

20%· Medium

Core software markets saturate entirely, permanently capping top-line growth below 5%.

FV impact
-27%

M&A Relapse

15%· Low

Management abandons disciplined capital allocation, executing large dilutive acquisitions.

FV impact
-35%

AI Displacement

10%· Low

Agentforce fails to gain traction; nimble AI startups displace core service workflows.

FV impact
-20%
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Revenue growth drops below 7% over two consecutive quarters.MonitorDeterioration versus the report thesis
Operating margins stall or compress below 30% target.MonitorDeterioration versus the report thesis
Share repurchases halted in favor of large-scale M&A.MonitorDeterioration versus the report thesis
Agentforce adoption rates disappoint internal targets.MonitorDeterioration versus the report thesis
SBC continues to consume outsized portion of operating cash flow.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3T−4CAGR
期間2022-01-312023-01-312024-01-312025-01-312026-01-31Trend
売上高$26.49B$31.35B$34.86B$37.90B$41.53B+11.9%
売上総利益$19.47B$22.99B$26.32B$29.25B$32.26B+13.5%
営業利益$548.0M$1.86B$6.00B$7.67B$8.92B+100.8%
純利益$1.44B$208.0M$4.14B$6.20B$7.46B+50.7%
EPS (希薄化後)$1.48$0.21$4.20$6.36$7.80+51.5%
EBITDA$3.85B$5.64B$9.96B$11.14B$12.55B+34.4%
研究開発$4.47B$5.06B$4.91B$5.49B$5.99B+7.6%
販管費$14.45B$16.08B$14.52B$15.19B$16.35B+3.1%

品質スコア

Piotroski F-スコア
7 / 9
0–9 品質コンポジット
Altman Zスコア
2.49
倒産リスク (>3 で安全)
Beneish Mスコア
-2.66
利益操作リスク
OCF / 純利益
2.01×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
9.2%
投下資本利益率
セクション 3

Numbers analysis

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
FAQ

CRM — frequently asked questions

  1. Based on our latest analysis, CRM looks meaningfully undervalued. The current price is $182 versus a composite fair-value midpoint of $237 (range $172–$303), which implies roughly 30.3% upside to the midpoint.
Related coverage

Names readers of CRM also follow

Same archetype: mature-compounder
Same sector: Information Technology