|
Market Closed -
Nasdaq
04:00:00 21/10/2026 HKT
|
After hours 05:15:49 | |||
| 531.87 USD | -0.31% |
|
530.64 | -0.23% |
| 05:01am | Trading Day: Oil reversal lifts spirits | RE |
| 04:06am | SpaceX quarterly revenue jumps, beats estimates as AI business surges | RE |
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 | 3,961,677 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 42.97% | - | - |
| Enterprise Value (EV) 1 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,734,406 | 3,909,835 | 3,914,331 | 4,060,964 |
| Change | - | 32.27% | 33.35% | 10.77% | -24.99% | 42.99% | 0.11% | 3.75% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 27.1x | 22.6x | 18.1x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | 6.26x | 6.95x | 5.43x | 4.23x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.76x | 1.1x | 0.7x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 10.1x | 8.46x | 6.95x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.24x | 9.99x | 8.36x | 7.12x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.8x | 16.3x | 13.2x | 10.9x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.6x | 21.4x | 18x | 15.4x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | 40.8x | 113x | 79.3x | 41.4x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | 2.45% | 0.88% | 1.26% | 2.42% |
| Dividend per Share 2 | 2.48 | 2.72 | 3 | 3.32 | 3.64 | 3.87 | 4.264 | 4.478 |
| Rate of return | 0.97% | 0.8% | 0.67% | 0.67% | 0.98% | 0.73% | 0.8% | 0.84% |
| EPS 2 | 9.65 | 9.68 | 11.8 | 13.64 | 17.95 | 19.71 | 23.61 | 29.42 |
| Distribution rate | 25.7% | 28.1% | 25.4% | 24.3% | 20.3% | 19.6% | 18.1% | 15.2% |
| Net sales 1 | 198,270 | 211,915 | 245,122 | 281,724 | 331,839 | 391,383 | 468,430 | 570,001 |
| EBITDA 1 | 97,843 | 103,555 | 131,720 | 162,681 | 198,685 | 239,600 | 296,063 | 372,995 |
| EBIT 1 | 83,383 | 89,694 | 109,433 | 128,528 | 155,237 | 182,356 | 217,468 | 262,869 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 101,832 | 133,749 | 147,011 | 176,120 | 216,695 |
| Net Debt 1 | -54,976 | -64,025 | -30,606 | -51,414 | -36,549 | -51,842 | -47,346 | 99,287 |
| Reference price 2 | 256.83 | 340.54 | 446.95 | 497.41 | 373.02 | 533.52 | 533.52 | 533.52 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.04x | 9.99x | 16.32x | 0.73% | 3,962B | |
| 125.16x | 55.36x | 90.14x | -.--% | 467B | |
| 19.51x | 5.64x | 9.82x | 1.54% | 393B | |
| 220.13x | 19.59x | 57.36x | -.--% | 284B | |
| 28.47x | 5.68x | 17.88x | 1.34% | 259B | |
| 2281x | 38.1x | 124.62x | -.--% | 234B | |
| 92.2x | 9.15x | 24.48x | -.--% | 150B | |
| 55.59x | 14.92x | 39.32x | -.--% | 126B | |
| 13.55x | 3.6x | 7.53x | -.--% | 96.17B | |
| 17.2x | 10.97x | 13.07x | -.--% | 90.06B | |
| Average | 287.98x | 17.30x | 40.05x | 0.36% | 606B | |
| Weighted average by Cap. | 132.12x | 14.55x | 28.24x | 0.63% |
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
