Valuation Microsoft Corporation Berne S.E.

Stocks

End-of-day quote Berne S.E. 08/07/2024			5-day change	1st Jan Change
4,000.00 ^CHF	-.--%		-.--%	-

08-24	Nvidia readies the launch of its Groq racks dedicated to inference
08-24	Alibaba Drops, SoftBank Bond Sale, Bitcoin Rally \| Stock Movers	MT

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	3,618,543	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	30.59%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,572,077	3,570,053	3,718,112
Change	-	32.27%	33.35%	10.77%	-24.99%	30.63%	-0.06%	4.15%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	24.7x	20.7x	16.9x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.34x	4.95x	3.86x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.55x	1.1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.25x	7.74x	6.38x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.13x	7.64x	6.55x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	14.9x	12.1x	10.1x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	19.6x	16.5x	14.2x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	111x	78.4x	42.4x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.9%	1.27%	2.36%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.898	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.8%	0.87%	0.91%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.69	23.57	28.76
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	19.8%	18.1%	15.4%
Net sales ¹	198,270	211,915	245,122	281,724	331,839	391,083	467,327	567,246
EBITDA ¹	97,843	103,555	131,720	162,681	198,685	239,933	295,379	369,739
EBIT ¹	83,383	89,694	109,433	128,528	155,237	182,162	216,837	262,387
Net income ¹	72,738	72,361	88,136	101,832	133,749	146,938	175,848	212,963
Net Debt ¹	-54,976	-64,025	-30,606	-51,414	-36,549	-46,466	-48,490	99,570
Reference price ²	256.83	340.54	446.95	497.41	373.02	487.31	487.31	487.31
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

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	24.54x	9.06x	14.76x	0.81%	3,588B
PALANTIR TECHNOLOGIES INC.	118.8x	51.34x	83.33x	-.--%	432B
CADENCE DESIGN SYSTEMS, INC.	66.45x	14.02x	29.56x	-.--%	87.86B
DATADOG, INC.	417.68x	17.92x	70.83x	-.--%	84.61B
SYNOPSYS, INC.	147.43x	8.65x	22.06x	-.--%	76.18B
SEA LIMITED	39.64x	2x	15.94x	-.--%	71.99B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	125.01x	5.14x	24.78x	-.--%	44.8B
ATLASSIAN CORPORATION	173.64x	5.51x	21.29x	-.--%	43.49B
DASSAULT SYSTÈMES SE	22.53x	4.3x	11.86x	1.26%	34.67B
Average	126.19x	13.10x	32.71x	0.23%	496.04B
Weighted average by Cap.	46.73x	13.19x	23.04x	0.66%