|
Real-time Estimate
Cboe BZX
04:47:28 23/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 499.12 USD | -0.50% |
|
+0.03% | +2.82% |
| 04:43am | SpaceXAI's Grok Bot Gains Early Traction | MT |
| 04:21am | Everforth, Inc. and Microsoft Corporation Strengthens Microsoft Partnership and Bring AI Ambition to Life | CI |
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 | 3,724,728 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 34.42% | - | - |
| Enterprise Value (EV) 1 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,734,406 | 3,678,262 | 3,676,238 | 3,824,297 |
| Change | - | 32.27% | 33.35% | 10.77% | -24.99% | 34.52% | -0.06% | 4.03% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 25.5x | 21.3x | 17.4x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | 6.26x | 6.52x | 5.1x | 3.97x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.62x | 1.1x | 0.8x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 9.53x | 7.97x | 6.57x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.24x | 9.41x | 7.86x | 6.75x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.8x | 15.4x | 12.5x | 10.3x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.6x | 20.2x | 16.9x | 14.6x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | 40.8x | 114x | 80.2x | 40.6x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | 2.45% | 0.88% | 1.25% | 2.47% |
| 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% | 0.79% | 0.85% | 0.88% |
| EPS 2 | 9.65 | 9.68 | 11.8 | 13.64 | 17.95 | 19.7 | 23.59 | 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 | 467,467 | 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 | 182,166 | 217,159 | 261,531 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 101,832 | 133,749 | 146,958 | 175,853 | 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 | 501.61 | 501.61 | 501.61 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.47x | 9.41x | 15.38x | 0.79% | 3,725B | |
| 119.97x | 52.27x | 84.83x | -.--% | 440B | |
| 437.78x | 18.68x | 73.82x | -.--% | 87.99B | |
| 61.36x | 12.96x | 27.33x | -.--% | 81.21B | |
| 101.17x | 8.62x | 21.84x | -.--% | 77.01B | |
| 34.63x | 1.68x | 13.43x | -.--% | 62.87B | |
| 197.75x | 6.31x | 24.41x | -.--% | 49.53B | |
| 113.94x | 4.5x | 21.87x | -.--% | 39.25B | |
| 30.97x | 6.44x | 30.91x | -.--% | 40.86B | |
| -35.04x | 5x | 28.43x | -.--% | 36.61B | |
| Average | 108.80x | 12.59x | 34.23x | 0.08% | 464B | |
| Weighted average by Cap. | 46.41x | 13.46x | 23.75x | 0.64% |
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
- Valuation Microsoft Corporation
Select your edition
All financial news and data tailored to specific country editions
