|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 496.18 USD | +1.75% |
|
+26.48% | +2.88% |
| 01:36am | DOJ Says OpenAI Agrees to Settle Worker Discrimination Claims | MT |
| 01:35am | Meta, Anthropic, Google, OpenAI to meet with Trump advisers amid rogue AI agent fallout | RE |
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 | 3,621,067 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 30.68% | - | - |
| Enterprise Value (EV) 1 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,734,406 | 3,583,600 | 3,572,552 | 3,621,090 |
| Change | - | 32.27% | 33.35% | 10.77% | -24.99% | 31.06% | -0.31% | 1.36% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 24.8x | 20.7x | 17.4x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | 6.26x | 6.35x | 4.98x | 3.87x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.64x | 1.1x | 0.9x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 9.27x | 7.77x | 6.45x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.24x | 9.17x | 7.66x | 6.45x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.8x | 15x | 12.1x | 9.81x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.6x | 19.7x | 16.5x | 14.1x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | 40.8x | 117x | 77.2x | 43.3x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | 2.45% | 0.85% | 1.3% | 2.31% |
| Dividend per Share 2 | 2.48 | 2.72 | 3 | 3.32 | 3.64 | 3.945 | 4.358 | 4.474 |
| Rate of return | 0.97% | 0.8% | 0.67% | 0.67% | 0.98% | 0.81% | 0.89% | 0.92% |
| EPS 2 | 9.65 | 9.68 | 11.8 | 13.64 | 17.95 | 19.63 | 23.5 | 28 |
| Distribution rate | 25.7% | 28.1% | 25.4% | 24.3% | 20.3% | 20.1% | 18.5% | 16% |
| Net sales 1 | 198,270 | 211,915 | 245,122 | 281,724 | 331,839 | 390,824 | 466,326 | 561,120 |
| EBITDA 1 | 97,843 | 103,555 | 131,720 | 162,681 | 198,685 | 239,588 | 294,751 | 369,245 |
| EBIT 1 | 83,383 | 89,694 | 109,433 | 128,528 | 155,237 | 181,767 | 216,221 | 257,502 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 101,832 | 133,749 | 146,730 | 175,507 | 208,549 |
| 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 | 487.65 | 487.65 | 487.65 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.84x | 9.17x | 14.96x | 0.81% | 3,621B | |
| 92.96x | 37.53x | 62.57x | -.--% | 301B | |
| 493.52x | 21.31x | 85.64x | -.--% | 97.39B | |
| 70.17x | 14.76x | 31.11x | -.--% | 92.57B | |
| 145.29x | 8.53x | 21.77x | -.--% | 75.07B | |
| 36.99x | 1.96x | 15.33x | -.--% | 68.08B | |
| 119.47x | 5.24x | 25.65x | -.--% | 45.84B | |
| 20.84x | 3.92x | 10.84x | 1.36% | 31.61B | |
| 92.91x | 4.81x | 23.15x | -.--% | 29.84B | |
| 23.81x | 4.01x | 9.29x | -.--% | 28.81B | |
| Average | 112.08x | 11.12x | 30.03x | 0.22% | 439.15B | |
| Weighted average by Cap. | 44.52x | 11.24x | 20.36x | 0.68% |
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
