Valuation Microsoft Corporation CINNOBER BOAT

Stocks

Real-time Estimate Cboe BZX Other stock markets 00:53:54 11/07/2026 HKT			5-day change	1st Jan Change
385.15 ^USD	0.00%		0.00%	-

12:51am	US makes it easier to export certain military items, AI chips and commercial satellites to the UAE	RE
11:39pm	US loosens export controls on UAE, government notice shows	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,040,304	1,920,840	2,532,081	3,321,869	3,697,022	2,855,193	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-22.77%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	2,802,770	2,807,679	2,776,038
Change	-	-5.2%	32.27%	33.35%	10.77%	-23.12%	0.18%	-1.13%
P/E	33.7x	26.6x	35.2x	37.9x	36.5x	22.2x	19.7x	16.7x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.4x	4.87x	3.89x
PEG	-	1.3x	113.23x	1.7x	2.3x	0.8x	1.6x	1x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	8.66x	7.43x	6.28x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	8.51x	7.3x	6.1x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	14.1x	11.7x	9.53x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	18.2x	15.7x	13.2x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	43.4x	50.7x	41.4x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.31%	1.97%	2.42%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.686	4.017	4.31
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.96%	1.04%	1.12%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.34	19.54	22.95
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21.3%	20.6%	18.8%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	329,510	384,465	454,914
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	198,186	239,087	291,387
EBIT ¹	69,916	83,383	89,694	109,433	128,528	153,662	178,912	209,803
Net income ¹	61,271	72,738	72,361	88,136	101,832	129,244	145,607	169,666
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-52,423	-47,514	-79,155
Reference price ²	270.90	256.83	340.54	446.95	497.41	384.36	384.36	384.36
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	27/7/21	26/7/22	25/7/23	30/7/24	30/7/25	-	-	-

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.($)
PALANTIR TECHNOLOGIES INC.	95.66x	38.6x	64.53x	-.--%	309B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	138.48x	44.24x	139.93x	0.13%	142B
CADENCE DESIGN SYSTEMS, INC.	85.77x	17.24x	37.45x	-.--%	106B
DATADOG, INC.	485.9x	20.95x	84.2x	-.--%	95.75B
SYNOPSYS, INC.	163.85x	9.54x	23.58x	-.--%	84.9B
SEA LIMITED	36.06x	1.92x	14.99x	-.--%	66.83B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	125.38x	5.25x	25.77x	-.--%	45.69B
ROBLOX CORPORATION	-37.36x	5.01x	24.01x	-.--%	40.4B
TWILIO INC.	103.31x	5.38x	25.92x	-.--%	33.18B
Average	133.01x	16.46x	48.93x	0.01%	102.72B
Weighted average by Cap.	139.40x	25.55x	62.61x	0.02%