Valuation Microsoft Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 21:02:06 11/05/2026 +03			5-day change	1st Jan Change
411.31 ^USD	-0.92%		-0.58%	-14.97%

07:43pm	Family of Florida mass shooting victim sues OpenAI in US court	RE
07:34pm	AI Chipmaker Cerebras Could Raise Up To $5.52 Billion in Upsized IPO	MT

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	3,083,692	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-16.59%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	3,034,762	3,035,993	3,004,537
Change	-	-5.2%	32.27%	33.35%	10.77%	-16.76%	0.04%	-1.04%
P/E ratio	33.7x	26.6x	35.2x	37.9x	36.5x	24x	21.3x	18.1x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.89x	5.25x	4.2x
PEG	-	1.3x	113.23x	1.7x	2.3x	0.9x	1.7x	1x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	9.36x	8.03x	6.81x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	9.21x	7.91x	6.63x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	15.3x	12.7x	10.3x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	19.7x	17x	14.3x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	46.5x	51.3x	44x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.15%	1.95%	2.27%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.686	4.036	4.37
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.89%	0.97%	1.05%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.32	19.5	22.99
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21.3%	20.7%	19%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	329,462	383,929	452,944
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	198,185	239,005	291,171
EBIT ¹	69,916	83,383	89,694	109,433	128,528	153,675	178,544	209,721
Net income ¹	61,271	72,738	72,361	88,136	101,832	129,172	145,170	169,900
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-48,929	-47,699	-79,155
Reference price ²	270.90	256.83	340.54	446.95	497.41	415.12	415.12	415.12
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	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	23.96x	9.21x	15.31x	0.89%	3,084B
PALANTIR TECHNOLOGIES INC.	103.36x	41.59x	69.08x	-.--%	330B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	142.97x	32.51x	110.02x	0.06%	109B
CADENCE DESIGN SYSTEMS, INC.	80.69x	16.22x	34.69x	-.--%	100B
SYNOPSYS, INC.	210.91x	11.01x	25.11x	-.--%	98.94B
SEA LIMITED	27.42x	1.51x	11.09x	-.--%	53.12B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-121.01x	6.22x	37.88x	-.--%	40.82B
ZOOM COMMUNICATIONS, INC.	30.94x	4.64x	10.77x	-.--%	32.18B
TWILIO INC.	93.73x	4.93x	24.29x	-.--%	30.61B
DASSAULT SYSTÈMES SE	20.17x	3.69x	10.28x	1.42%	30.3B
Average	61.31x	13.15x	34.85x	0.24%	390.93B
Weighted average by Cap.	39.29x	12.57x	23.42x	0.71%