Valuation Microsoft Corporation

Stocks

Market Closed - Nasdaq Other stock markets 06:00:00 25/07/26 am AEST			After hours 10:00:00 am
381.70 ^USD	+0.03%		381.39	-0.08%

01:49pm	Samsung Elec, SK Group seal $950 billion deals as South Korea hosts AI powers	RE
09:54am	South Korea President Lee hosts US tech summit, calls for new AI era	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	2,835,434	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-23.3%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	2,779,235	2,801,470	2,805,671
Change	-	-5.2%	32.27%	33.35%	10.77%	-23.76%	0.8%	0.15%
P/E	33.7x	26.6x	35.2x	37.9x	36.5x	22x	19.6x	16.7x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.36x	4.85x	3.87x
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	8.6x	7.37x	6.22x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	8.43x	7.28x	6.15x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	14x	11.7x	9.59x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	18.1x	15.6x	13.4x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	43.1x	49.1x	43.4x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.32%	2.04%	2.3%
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%	0.96%	1.01%	1.12%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.34	19.52	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	329,553	384,874	456,115
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	199,047	239,800	292,506
EBIT ¹	69,916	83,383	89,694	109,433	128,528	153,727	179,056	210,142
Net income ¹	61,271	72,738	72,361	88,136	101,832	129,195	145,514	169,262
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-56,199	-33,963	-29,762
Reference price ²	270.90	256.83	340.54	446.95	497.41	381.70	381.70	381.70
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	22.02x	8.43x	13.96x	0.96%	2,835B
PALANTIR TECHNOLOGIES INC.	90.94x	36.68x	61.16x	-.--%	295B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	110.51x	35.26x	111.51x	0.16%	114B
CADENCE DESIGN SYSTEMS, INC.	72.53x	14.58x	31.79x	-.--%	89.98B
DATADOG, INC.	445.91x	19.13x	76.92x	-.--%	87.87B
SYNOPSYS, INC.	138.39x	8.16x	20.83x	-.--%	71.51B
SEA LIMITED	33.28x	1.73x	13.55x	-.--%	61.25B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	117.59x	4.93x	24.38x	-.--%	43.01B
ROBLOX CORPORATION	-31.93x	4.18x	20x	-.--%	34.04B
DASSAULT SYSTÈMES SE	19.96x	3.74x	10.34x	1.42%	29.97B
Average	101.92x	13.68x	38.44x	0.25%	366.14B
Weighted average by Cap.	44.79x	11.71x	23.01x	0.76%