Valuation Microsoft Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 05:19:02 30/07/26 am AEST			5-day change	1st Jan Change
397.33 ^USD	+1.01%		+2.15%	-17.55%

04:53am	US stocks stay lower after Fed leaves rates unchanged	RE
04:44am	OpenAI's Sam Altman discusses rogue agent and new AI models with US senators	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,040,304	1,920,840	2,532,081	3,321,869	3,697,022	2,921,975	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-20.96%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	2,864,757	2,883,458	2,904,685
Change	-	-5.2%	32.27%	33.35%	10.77%	-21.42%	0.65%	0.74%
P/E	33.7x	26.6x	35.2x	37.9x	36.5x	22.7x	20.2x	17.2x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.55x	5x	4x
PEG	-	1.3x	113.23x	1.7x	2.3x	0.8x	1.6x	1x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	8.87x	7.59x	6.41x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	8.69x	7.49x	6.37x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	14.4x	12x	9.92x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	18.6x	16.1x	13.8x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	44.1x	49.6x	45x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.27%	2.02%	2.22%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.679	3.856	4.279
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.94%	0.98%	1.09%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.35	19.51	22.88
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21.2%	19.8%	18.7%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	329,550	384,869	456,148
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	199,047	239,952	292,789
EBIT ¹	69,916	83,383	89,694	109,433	128,528	153,726	178,947	210,162
Net income ¹	61,271	72,738	72,361	88,136	101,832	129,186	145,476	169,269
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-57,218	-38,517	-17,290
Reference price ²	270.90	256.83	340.54	446.95	497.41	393.35	393.35	393.35
Nbr of stocks (in thousands)	7,531,575	7,479,033	7,435,488	7,432,306	7,432,544	7,428,435	-	-
Announcement Date	27/7/21	26/7/22	25/7/23	30/7/24	30/7/25	-	-	-

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	22.67x	8.69x	14.39x	0.94%	2,922B
PALANTIR TECHNOLOGIES INC.	91.39x	36.87x	61.47x	-.--%	296B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	101.76x	32.44x	102.62x	0.17%	105B
CADENCE DESIGN SYSTEMS, INC.	71.95x	15.15x	32.03x	-.--%	95.08B
DATADOG, INC.	453.17x	19.46x	78.17x	-.--%	89.3B
SYNOPSYS, INC.	142.23x	8.37x	21.35x	-.--%	73.48B
SEA LIMITED	35.74x	1.88x	14.73x	-.--%	65.79B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	120.67x	5.29x	25.91x	-.--%	46.3B
ROBLOX CORPORATION	-33.24x	4.36x	20.9x	-.--%	35.44B
DASSAULT SYSTÈMES SE	21.1x	3.98x	10.98x	1.34%	31.69B
Average	102.74x	13.65x	38.26x	0.24%	376B
Weighted average by Cap.	44.99x	11.75x	22.84x	0.74%