Valuation Microsoft Corporation CINNOBER BOAT

Stocks

Real-time Estimate Cboe BZX Other stock markets 03:39:59 14/07/2026 HKT			5-day change	1st Jan Change
389.86 ^USD	0.00%		0.00%	-

09:51pm	Global markets live: Apple, Mastercard, PepsiCo, Walt Disney…
08:21pm	Nobel laureates among more than 200 experts urging action on AI's economic impact	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	2,860,690	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-22.62%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	2,808,267	2,813,176	2,781,535
Change	-	-5.2%	32.27%	33.35%	10.77%	-22.97%	0.17%	-1.12%
P/E	33.7x	26.6x	35.2x	37.9x	36.5x	22.2x	19.7x	16.8x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.41x	4.88x	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	8.68x	7.44x	6.29x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	8.52x	7.32x	6.11x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	14.2x	11.8x	9.55x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	18.3x	15.7x	13.3x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	43.4x	50.8x	41.4x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.3%	1.97%	2.41%
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	385.10	385.10	385.10
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.	93.99x	37.9x	63.36x	-.--%	304B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	126.3x	40.33x	127.55x	0.14%	130B
CADENCE DESIGN SYSTEMS, INC.	85.38x	17.16x	37.28x	-.--%	106B
DATADOG, INC.	465.2x	20.01x	80.43x	-.--%	91.67B
SYNOPSYS, INC.	164.63x	9.59x	23.69x	-.--%	85.3B
SEA LIMITED	36.94x	1.96x	15.33x	-.--%	68.07B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	123.9x	5.18x	25.62x	-.--%	45.15B
ROBLOX CORPORATION	-36.64x	4.91x	23.51x	-.--%	39.63B
TWILIO INC.	101.4x	5.28x	25.41x	-.--%	32.56B
Average	129.01x	15.81x	46.91x	0.02%	100.23B
Weighted average by Cap.	133.75x	24.34x	58.88x	0.02%