Valuation Microsoft Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 11:39:37 05/08/26 pm AEST			5-day change	1st Jan Change
493.32 ^USD	+0.10%		+25.29%	+1.90%

10:22pm	Harworth working on sale of second "hyperscale" data centre site	AN
09:49pm	Canada's Shopify forecasts revenue above estimates, shares surge	RE

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	3,659,383	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	32.06%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,621,916	3,610,868	3,659,406
Change	-	32.27%	33.35%	10.77%	-24.99%	32.46%	-0.31%	1.34%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	25.1x	21x	17.6x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.42x	5.03x	3.91x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.66x	1.1x	0.9x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.36x	7.84x	6.52x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.27x	7.74x	6.52x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.1x	12.2x	9.91x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	19.9x	16.7x	14.2x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	118x	78x	43.8x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.85%	1.28%	2.28%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.945	4.333	4.514
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.8%	0.88%	0.92%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.65	23.52	27.97
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	20.1%	18.4%	16.1%
Net sales ¹	198,270	211,915	245,122	281,724	331,839	390,830	466,591	561,492
EBITDA ¹	97,843	103,555	131,720	162,681	198,685	239,891	295,353	369,162
EBIT ¹	83,383	89,694	109,433	128,528	155,237	181,853	216,332	257,701
Net income ¹	72,738	72,361	88,136	101,832	133,749	146,820	175,616	208,753
Net Debt ¹	-54,976	-64,025	-30,606	-51,414	-36,549	-37,467	-48,515	22.86
Reference price ²	256.83	340.54	446.95	497.41	373.02	492.81	492.81	492.81
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	25.1x	9.27x	15.12x	0.8%	3,659B
PALANTIR TECHNOLOGIES INC.	109.47x	46.4x	75.11x	-.--%	391B
DATADOG, INC.	519.77x	22.5x	90.42x	-.--%	103B
CADENCE DESIGN SYSTEMS, INC.	71.1x	14.96x	31.52x	-.--%	93.8B
SYNOPSYS, INC.	149.65x	8.76x	22.36x	-.--%	77.33B
SEA LIMITED	37.28x	1.97x	15.48x	-.--%	68.26B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	117.06x	5.14x	25.12x	-.--%	44.92B
DASSAULT SYSTÈMES SE	21.41x	4.04x	11.16x	1.32%	32.49B
TWILIO INC.	91.71x	4.74x	22.83x	-.--%	29.45B
ZOOM COMMUNICATIONS, INC.	24.74x	4.23x	9.81x	-.--%	29.94B
Average	116.73x	12.20x	31.89x	0.21%	452.9B
Weighted average by Cap.	48.16x	12.63x	22.55x	0.66%