New Est New Rec Seeking Alpha Finchat Morningstar Value Line Wall Street Journal QuickFS Stock Rover Alpha Spread FinanceCharts
Current Value
Goal
Buy
Dividends
Return
Total Gain
Pct of Portfolio
Reported
Reviewed
Current Price
Average Paid
CRM Salesforce
12-3-24
5-4-24
326.15
Quality
Quality
Story
Predictability
1 Year Total Return
3 Year Total Return
10 Year Total Return
14
Years
1
2
3
4
5
6
7
8
9
10
Revenue CAGR
12
11
17
19
21
22
23
23
23
24
Eps Cagr (F) 21
56
31
19
29
26
35
35
35
36
37
Eps 10 Yr 80%
56
9
-2
64
16
91
35
33
44
49
Eps 20 Yr 78%
-15
17
13
94
78
80
-29
75
0
0
1Year Div Growth
0.00
3Year Div Growth
0.00
5Year Div Growth
0.00
10Year Div Growth
0.00
Dividend Yield
0.00
Dividend Yield with Buy Backs
2.87
5 Year Average Dividend Yield
0.00
5 Year YOC
0.00
Payout
0%
Moat
Beta
1.5
ROIC Now
5.0
ROIC Times Growth
106
Share Count CAGR
2.11
Analyst Recommendations
4.0
Credit Rating
A+
Debt to Ebitda
-0.1
Debt to Capital
Joseph Carlson
2024-03-01
EARNINGS REPORTED
12-3-2024
Ignore
MS
PE15
Avg PE
Avg Yield
Flags
Watch
Hold Buys
Hold Automated
Margin of Safety
-40
-35
-30
-25
-20
-15
-10
-5
0
5
10
15
20
25
-10
-5
0
5
10
15
20
25
30
35
40
45
50
55 *
ROIC PE Actual
A
B
C
D
F
X
ROIC PE Value
A
B
C
D
F
X
Growth: 21.3 ROIC: 5.0 Trailing PE: 56.8 Forward PE: 30.9
Gro
4% *
8%
10%
12%
14%
16%
18%
20%
22%
24%
26%
28%
30%
32%
34%
36%
38%
40%
>40
<3
3%
12.5
12.9
13.3
13.8
14.3
14.4
14.5
14.7
14.9
15.1
15.3
15.5
15.7
15.9
16.1
16.3
16.5
4%
7.1
12.5
13.1
13.8
14.5
15.2
15.4
15.6
15.8
16.1
16.3
16.6
16.8
17.1
17.3
17.6
17.8
18.1
5%
12.5
13.4
14.3
15.2
16.1
16.4
16.7
17.0
17.3
17.6
17.9
18.2
18.5
18.8
19.1
19.4
19.7
6%
3.3
12.5
13.6
14.8
15.9
17.1
17.4
17.8
18.2
18.6
19.0
19.4
19.8
20.2
20.6
21.0
21.4
21.8
7%
12.5
13.9
15.3
16.7
18.2
18.7
19.2
19.7
20.2
20.7
21.2
21.7
22.2
22.7
23.2
23.7
24.2
8%
0
12.5
14.2
15.9
17.6
19.4
20.0
20.6
21.2
21.8
22.4
23.0
23.6
24.2
24.8
25.4
26.0
26.6
9%
0
12.5
14.5
16.6
18.7
20.9
21.6
22.3
23.0
23.7
24.4
25.1
25.8
26.5
27.2
27.9
28.6
29.3
10%
0
12.5
14.9
17.4
19.9
22.4
23.2
24.0
24.8
25.7
26.5
27.4
28.2
29.1
29.9
30.8
31.6
32.5
11%
12.5
15.3
18.2
21.0
23.9
24.8
25.7
26.7
27.7
28.7
29.7
30.7
31.7
32.7
33.7
34.7
35.7
12%
12.5
15.7
18.9
22.1
25.4
26.4
27.4
28.5
29.6
30.7
31.8
32.9
34.0
35.1
36.2
37.3
38.4
13%
12.5
16.1
19.8
23.2
26.9
28.0
29.1
30.3
31.5
32.7
33.9
35.1
36.3
37.5
38.8
39.9
41.1
14%
12.5
16.5
20.7
24.3
28.4
29.6
30.8
32.1
33.4
34.7
36.0
37.3
38.6
39.9
41.4
42.5
43.8
15%
12.5
16.9
21.6
25.4
29.9
31.2
32.5
33.9
35.3
36.7
38.1
39.5
40.9
42.3
44.0
45.1
46.5
16%
12.5
17.3
22.5
26.5
31.4
32.8
34.2
35.7
37.2
38.7
40.2
41.7
43.2
44.7
46.6
47.7
49.2
17%
12.5
17.7
23.4
27.6
32.9
34.4
35.9
37.5
39.1
40.7
42.3
43.9
45.5
47.1
49.2
50.3
51.9
18%
12.5
18.1
24.3
28.7
34.4
36.0
37.6
39.3
41.0
42.7
44.4
46.1
47.8
49.5
51.8
52.9
54.6
>18 *
Code
A
B
C
D
F
P
S
X
Moat
Wide
Narrow
None
Credit Rating
AAA
AA+
AA
AA-
A+
A
A-
No debt
BBB+
BBB
BBB-
< BBB
None
VL Safety
1
2
3
4
5
None
VL Strength
A++
A+
A
B++
B+
B
<B
None
Dividend
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
None
Safety Score
Exchange
Price
Price
MS Stars
DAY
-1.69
1W
338.45
-13.52
-3.99
2W
343.65
-18.72
-5.45
4W
361.99
-37.06
-10.24
8W
321.95
2.98
0.93
12W
288.10
36.83
12.78
26W
263.19
61.74
23.46
52W
251.12
73.81
29.39
Target
12%
Morningstar Target
12%
Analyst Target
-18%
Dividend Radar Fair Value
%
Trailing PE
57
Forward PE
31
Vs. 5 Year P/E (-53%)
47
Vs. 5 Year Dividend Yield
0
Expected PE based on ROIC and Growth
Dip
13
52 Week Low
212
52 Week High
369
X
With 0% Margin of Safety
290.00
36.15
12.47%
My Fair Value
290.00
36.15
12.47%
Analyst Target
395.76
-69.61
-17.59%
Average Value
191.71
134.44
70.13%
+ Morningstar Value
290.00
36.15
12.47%
- PE 15 Value
0.00
0.00
0.00%
- Average PE Value
0.00
0.00
0.00%
- Avg Yield Value
0.00
0.00
0.00%
- Div Radar Value
326.15
0.00
0.00%
+ Scott's Due Dili 2022-03 X
201.93
124.22
61.52%
+ Cameron Stewart 2022-05 X
123.00
203.15
165.16%
+ Alpha Spread 2022-09 X
143.61
182.54
127.11%
+ Joseph Carlson 2022-09 X
200.00
126.15
63.08%