|
End-of-day quote
Thailand S.E.
28/09/2026
|
5-day change | 1st Jan Change | ||
| 5.750 THB | +3.60% |
|
+3.60% | - |
| 12:39am | OpenAI Annual Recurring Revenue Nears $70 Billion | MT |
| 12:31am | OpenAI's Annual Recurring Revenue Approaching $70 Billion, Axios Reports | MT |
Company Valuation: Microsoft Corporation
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,920,840 | 2,532,081 | 3,321,869 | 3,697,022 | 2,770,955 | 3,781,236 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 36.46% | - | - |
| Enterprise Value (EV) 1 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,734,406 | 3,734,770 | 3,732,746 | 3,880,806 |
| Change | - | 32.27% | 33.35% | 10.77% | -24.99% | 36.58% | -0.05% | 3.97% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 25.9x | 21.6x | 17.6x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | 6.26x | 6.62x | 5.18x | 4.03x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.66x | 1.1x | 0.8x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 9.67x | 8.09x | 6.67x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.24x | 9.55x | 7.99x | 6.85x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.8x | 15.6x | 12.6x | 10.5x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.6x | 20.5x | 17.2x | 14.8x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | 40.8x | 115x | 81.5x | 41.2x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | 2.45% | 0.87% | 1.23% | 2.43% |
| Dividend per Share 2 | 2.48 | 2.72 | 3 | 3.32 | 3.64 | 3.968 | 4.26 | 4.421 |
| Rate of return | 0.97% | 0.8% | 0.67% | 0.67% | 0.98% | 0.78% | 0.84% | 0.87% |
| EPS 2 | 9.65 | 9.68 | 11.8 | 13.64 | 17.95 | 19.7 | 23.57 | 28.89 |
| Distribution rate | 25.7% | 28.1% | 25.4% | 24.3% | 20.3% | 20.1% | 18.1% | 15.3% |
| Net sales 1 | 198,270 | 211,915 | 245,122 | 281,724 | 331,839 | 391,037 | 467,273 | 566,565 |
| EBITDA 1 | 97,843 | 103,555 | 131,720 | 162,681 | 198,685 | 239,224 | 295,248 | 369,739 |
| EBIT 1 | 83,383 | 89,694 | 109,433 | 128,528 | 155,237 | 182,180 | 217,066 | 261,531 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 101,832 | 133,749 | 146,972 | 175,768 | 212,952 |
| Net Debt 1 | -54,976 | -64,025 | -30,606 | -51,414 | -36,549 | -46,466 | -48,490 | 99,570 |
| Reference price 2 | 256.83 | 340.54 | 446.95 | 497.41 | 373.02 | 509.22 | 509.22 | 509.22 |
| Nbr of stocks (in thousands) | 7,479,033 | 7,435,488 | 7,432,306 | 7,432,544 | 7,428,435 | 7,425,545 | - | - |
| Announcement Date | 26/7/22 | 25/7/23 | 30/7/24 | 30/7/25 | 29/7/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.85x | 9.55x | 15.61x | 0.78% | 3,781B | |
| 122.72x | 53.56x | 86.93x | -.--% | 451B | |
| 480.04x | 20.58x | 81.33x | -.--% | 96.48B | |
| 67.98x | 14.35x | 30.24x | -.--% | 89.97B | |
| 104.79x | 8.92x | 22.54x | -.--% | 80.03B | |
| 33.42x | 1.6x | 12.85x | -.--% | 60.58B | |
| 179.07x | 5.73x | 24.19x | -.--% | 45.2B | |
| 33.4x | 6.98x | 33.48x | -.--% | 44.07B | |
| 109.83x | 4.34x | 21.06x | -.--% | 37.84B | |
| Average | 128.57x | 13.95x | 36.47x | 0.09% | 520.66B | |
| Weighted average by Cap. | 49.00x | 13.88x | 24.48x | 0.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MSFT Stock
- MSFT19 Stock
- Valuation Microsoft Corporation
Select your edition
All financial news and data tailored to specific country editions
