|
Real-time Estimate
Cboe BZX
03:00:21 14/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 496.92 USD | +0.91% |
|
-0.61% | +2.73% |
| 02:35am | S&P 500 hits record high as rate-hike worries ease | RE |
| 02:30am | Microsoft-Backed OpenAI Names Dali Rajic as Chief Revenue Officer | MT |
Company Valuation: Microsoft Corporation
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 | 3,656,561 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 31.96% | - | - |
| Enterprise Value (EV) 1 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,734,406 | 3,610,096 | 3,608,071 | 3,756,131 |
| Change | - | 32.27% | 33.35% | 10.77% | -24.99% | 32.02% | -0.06% | 4.1% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 25x | 20.8x | 17.1x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | 6.26x | 6.4x | 5.01x | 3.9x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.56x | 1x | 0.8x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 9.35x | 7.81x | 6.45x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.24x | 9.23x | 7.7x | 6.62x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.8x | 15x | 12.2x | 10.2x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.6x | 19.8x | 16.6x | 14.3x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | 40.8x | 112x | 79.3x | 42.9x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | 2.45% | 0.89% | 1.26% | 2.33% |
| Dividend per Share 2 | 2.48 | 2.72 | 3 | 3.32 | 3.64 | 3.898 | 4.26 | 4.421 |
| Rate of return | 0.97% | 0.8% | 0.67% | 0.67% | 0.98% | 0.79% | 0.87% | 0.9% |
| EPS 2 | 9.65 | 9.68 | 11.8 | 13.64 | 17.95 | 19.7 | 23.66 | 28.76 |
| Distribution rate | 25.7% | 28.1% | 25.4% | 24.3% | 20.3% | 19.8% | 18% | 15.4% |
| Net sales 1 | 198,270 | 211,915 | 245,122 | 281,724 | 331,839 | 391,172 | 468,371 | 567,246 |
| EBITDA 1 | 97,843 | 103,555 | 131,720 | 162,681 | 198,685 | 240,191 | 296,224 | 369,739 |
| EBIT 1 | 83,383 | 89,694 | 109,433 | 128,528 | 155,237 | 182,061 | 217,149 | 262,589 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 101,832 | 133,749 | 147,057 | 176,420 | 212,963 |
| 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 | 492.43 | 492.43 | 492.43 |
| 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 | 26/7/22 | 25/7/23 | 30/7/24 | 30/7/25 | 29/7/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25x | 9.23x | 15.03x | 0.79% | 3,657B | |
| 112.92x | 48.73x | 79.09x | -.--% | 411B | |
| 67.3x | 14.19x | 29.93x | -.--% | 88.99B | |
| 429.62x | 18.35x | 72.2x | -.--% | 86.5B | |
| 152.79x | 8.93x | 22.79x | -.--% | 78.95B | |
| 42.47x | 2.24x | 17.85x | -.--% | 78.47B | |
| 118.79x | 5.21x | 25.14x | -.--% | 45.44B | |
| -285.56x | 5.94x | 19.68x | -.--% | 39.39B | |
| 28.8x | 5.92x | 28.38x | -.--% | 37.87B | |
| 21.5x | 4.06x | 11.21x | 1.32% | 32.7B | |
| Average | 71.36x | 12.28x | 32.13x | 0.21% | 455.59B | |
| Weighted average by Cap. | 42.21x | 12.80x | 22.59x | 0.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MSFT Stock
- Valuation Microsoft Corporation
Select your edition
All financial news and data tailored to specific country editions
