Valuation Microsoft Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 01/10/2026			5-day change	1st Jan Change
4.320 ^THB	+1.41%		+3.35%	+13.09%

01:20am	OpenAI alerts more than 100 groups about rogue AI agent activity	RE
10-02	Technology Shares Rise Alongside Broader Market -- Technology Roundup	DJ

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	3,807,820	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	37.42%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,761,354	3,759,330	3,907,389
Change	-	32.27%	33.35%	10.77%	-24.99%	37.56%	-0.05%	3.94%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	26x	21.7x	17.7x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.67x	5.21x	4.06x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.67x	1.1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.74x	8.15x	6.72x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.62x	8.04x	6.89x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.7x	12.7x	10.6x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20.6x	17.3x	15x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	118x	82.2x	41.4x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.85%	1.22%	2.41%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.895	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.76%	0.83%	0.86%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.7	23.58	28.92
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	19.8%	18.1%	15.3%
Net sales ¹	198,270	211,915	245,122	281,724	331,839	391,043	467,314	566,859
EBITDA ¹	97,843	103,555	131,720	162,681	198,685	239,228	295,289	369,949
EBIT ¹	83,383	89,694	109,433	128,528	155,237	182,183	217,088	261,270
Net income ¹	72,738	72,361	88,136	101,832	133,749	146,975	175,788	213,092
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	512.80	512.80	512.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MICROSOFT CORPORATION	26.04x	9.62x	15.73x	0.77%	3,809B
PALANTIR TECHNOLOGIES INC.	122.44x	53.43x	86.72x	-.--%	449B
ORACLE CORPORATION	20.67x	5.89x	10.32x	1.45%	416B
PALO ALTO NETWORKS, INC.	252.08x	22.5x	65.87x	-.--%	325B
CROWDSTRIKE HOLDINGS, INC.	2647.5x	44.38x	142.94x	-.--%	272B
SAP SE	26.28x	5.27x	16.62x	1.44%	243B
SERVICENOW, INC.	86.75x	8.42x	22.54x	-.--%	139B
FORTINET, INC.	57.81x	15.57x	41.01x	-.--%	131B
APPLOVIN CORPORATION	18.54x	11.83x	14.1x	-.--%	97.19B
Average	362.01x	19.66x	46.21x	0.41%	653.47B
Weighted average by Cap.	168.63x	14.98x	30.15x	0.66%