|
Real-time Estimate
Cboe BZX
20:56:45 19/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 533.72 USD | +0.88% |
|
-1.37% | +10.36% |
| 08:46pm | Microsoft's Azure, M365 Show Robust Demand Supporting Continued Momentum Into Fiscal Q1, Morgan Stanley Says | MT |
| 08:37pm | Equities Rise Intraday as Busy Earnings Week Kicks Off | MT |
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 | 3,928,485 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 41.77% | - | - |
| Enterprise Value (EV) 1 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,734,406 | 3,876,643 | 3,881,139 | 4,027,772 |
| Change | - | 32.27% | 33.35% | 10.77% | -24.99% | 41.77% | 0.12% | 3.78% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 26.8x | 22.4x | 18x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | 6.26x | 6.88x | 5.37x | 4.19x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.72x | 1.1x | 0.7x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 10x | 8.39x | 6.89x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.24x | 9.91x | 8.29x | 7.07x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.8x | 16.2x | 13.1x | 10.8x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.6x | 21.3x | 17.8x | 15.3x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | 40.8x | 111x | 77.9x | 40.2x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | 2.45% | 0.9% | 1.28% | 2.49% |
| Dividend per Share 2 | 2.48 | 2.72 | 3 | 3.32 | 3.64 | 3.87 | 4.264 | 4.478 |
| Rate of return | 0.97% | 0.8% | 0.67% | 0.67% | 0.98% | 0.73% | 0.81% | 0.85% |
| EPS 2 | 9.65 | 9.68 | 11.8 | 13.64 | 17.95 | 19.72 | 23.62 | 29.41 |
| Distribution rate | 25.7% | 28.1% | 25.4% | 24.3% | 20.3% | 19.6% | 18.1% | 15.2% |
| Net sales 1 | 198,270 | 211,915 | 245,122 | 281,724 | 331,839 | 391,356 | 468,284 | 569,978 |
| EBITDA 1 | 97,843 | 103,555 | 131,720 | 162,681 | 198,685 | 239,600 | 296,063 | 372,995 |
| EBIT 1 | 83,383 | 89,694 | 109,433 | 128,528 | 155,237 | 182,418 | 217,574 | 262,869 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 101,832 | 133,749 | 147,070 | 176,167 | 216,683 |
| Net Debt 1 | -54,976 | -64,025 | -30,606 | -51,414 | -36,549 | -51,842 | -47,346 | 99,287 |
| Reference price 2 | 256.83 | 340.54 | 446.95 | 497.41 | 373.02 | 529.05 | 529.05 | 529.05 |
| 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 | 7/26/22 A | 7/25/23 A | 7/30/24 A | 7/30/25 A | 7/29/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.83x | 9.91x | 16.18x | 0.73% | 3,928B | |
| 119.93x | 52.98x | 86.28x | -.--% | 447B | |
| 19.3x | 5.59x | 9.74x | 1.56% | 389B | |
| 216.99x | 19.31x | 56.52x | -.--% | 280B | |
| 28.38x | 5.66x | 17.83x | 1.34% | 259B | |
| 2273.9x | 37.98x | 124.23x | -.--% | 233B | |
| 90.05x | 8.93x | 23.9x | -.--% | 147B | |
| 54.82x | 14.71x | 38.75x | -.--% | 124B | |
| 13.44x | 3.57x | 7.47x | -.--% | 95.43B | |
| 17.01x | 10.84x | 12.92x | -.--% | 89.06B | |
| Average | 286.07x | 16.95x | 39.38x | 0.36% | 599.14B | |
| Weighted average by Cap. | 131.52x | 14.18x | 27.62x | 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
