Valuation Microsoft Corporation

Equities

Market Closed - Nasdaq Other stock markets 00:00:00 07/02/2026 +03			After hours 04:00:00
401.14 ^USD	+1.90%		401.90	+0.19%

02-07	MICROSOFT CORP : Barclays gives a Buy rating	ZD
02-07	Stocks, bitcoin rally, regaining some lost ground with precious metals	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,040,304	1,920,840	2,532,081	3,321,869	3,697,022	2,978,717	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-19.43%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	2,923,035	2,892,238	2,849,820
Change	-	-5.2%	32.27%	33.35%	10.77%	-19.82%	-1.05%	-1.47%
P/E ratio	33.7x	26.6x	35.2x	37.9x	36.5x	23.3x	21.1x	17.7x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.72x	5.15x	4.12x
PEG	-	1.3x	113.23x	1.7x	2.3x	0.9x	2x	0.9x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	9.09x	7.88x	6.76x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	8.92x	7.65x	6.46x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	14.8x	12.5x	10.3x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	19.3x	16.6x	14x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	41.2x	35.8x	27.8x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.43%	2.79%	3.59%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.604	3.989	4.239
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.9%	0.99%	1.06%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.2	19.02	22.65
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21%	21%	18.7%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	327,787	378,223	440,876
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	197,960	231,786	275,642
EBIT ¹	69,916	83,383	89,694	109,433	128,528	151,481	174,116	204,078
Net income ¹	61,271	72,738	72,361	88,136	101,832	128,321	142,105	167,321
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-55,682	-86,479	-128,896
Reference price ²	270.90	256.83	340.54	446.95	497.41	401.14	401.14	401.14
Nbr of stocks (in thousands)	7,531,575	7,479,033	7,435,488	7,432,306	7,432,544	7,425,629	-	-
Announcement Date	7/27/21 A	7/26/22 A	7/25/23 A	7/30/24 A	7/30/25 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	23.32x	8.92x	14.77x	0.9%	2,979B
PALANTIR TECHNOLOGIES INC.	237.63x	72.03x	145.18x	-.--%	324B
SYNOPSYS, INC.	155.37x	9.3x	20.33x	-.--%	81.67B
CADENCE DESIGN SYSTEMS, INC.	72.51x	14.5x	30.31x	-.--%	77.17B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	202.27x	64.41x	201.46x	-	63.02B
SEA LIMITED	40.02x	2.54x	16.18x	-.--%	64.26B
ROBLOX CORPORATION	-42.76x	6.73x	27.94x	-.--%	46.62B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-104.27x	5.55x	33.87x	-.--%	36.22B
DASSAULT SYSTÈMES SE	24.7x	4.36x	12.26x	1.19%	34.5B
Average	67.64x	20.92x	55.81x	0.26%	411.79B
Weighted average by Cap.	47.25x	15.29x	30.14x	0.75%