|
Market Closed -
Other stock markets
|
After hours 08:00:00 | |||
| 464.72 USD | +3.02% |
|
463.40 | -0.29% |
| 06:46am | Hugging Face CEO Says AI Firms Must Be Held Accountable for Rogue Bot Attacks | MT |
| 06:45am | Zitron: "Everyone Has Been Sold a Lie" on AI | 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 | 3,450,800 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 24.53% | - | - |
| Enterprise Value (EV) 1 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,770,955 | 3,409,813 | 3,405,921 | 3,450,822 |
| Change | - | 32.27% | 33.35% | 10.77% | -23.99% | 23.06% | -0.11% | 1.32% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 23.7x | 19.8x | 16.6x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | - | 6.07x | 4.72x | 3.69x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.52x | 1x | 0.9x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 8.83x | 7.41x | 6.17x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.35x | 8.73x | 7.32x | 6.17x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.9x | 14.2x | 11.6x | 9.36x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.8x | 18.8x | 15.8x | 13.4x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | - | 112x | 73.6x | 41.3x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | - | 0.89% | 1.36% | 2.42% |
| Dividend per Share 2 | 2.48 | 2.72 | 3 | 3.32 | - | 3.995 | 4.322 | 4.474 |
| Rate of return | 0.97% | 0.8% | 0.67% | 0.67% | - | 0.86% | 0.93% | 0.96% |
| EPS 2 | 9.65 | 9.68 | 11.8 | 13.64 | 17.95 | 19.64 | 23.51 | 28 |
| Distribution rate | 25.7% | 28.1% | 25.4% | 24.3% | - | 20.3% | 18.4% | 16% |
| Net sales 1 | 198,270 | 211,915 | 245,122 | 281,724 | 331,839 | 390,733 | 465,583 | 559,532 |
| EBITDA 1 | 97,843 | 103,555 | 131,720 | 162,681 | 198,685 | 239,354 | 294,095 | 368,708 |
| EBIT 1 | 83,383 | 89,694 | 109,433 | 128,528 | 155,237 | 181,813 | 215,626 | 257,460 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 101,832 | 133,749 | 146,694 | 173,968 | 208,535 |
| Net Debt 1 | -54,976 | -64,025 | -30,606 | -51,414 | - | -40,987 | -44,879 | 22.86 |
| Reference price 2 | 256.83 | 340.54 | 446.95 | 497.41 | 373.02 | 464.72 | 464.72 | 464.72 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.66x | 8.73x | 14.25x | 0.86% | 3,451B | |
| 91.04x | 36.73x | 61.23x | -.--% | 295B | |
| 484.04x | 20.87x | 83.79x | -.--% | 95.39B | |
| 70.97x | 14.93x | 31.47x | -.--% | 93.64B | |
| 144.06x | 8.46x | 21.6x | -.--% | 74.44B | |
| 35.52x | 1.87x | 14.62x | -.--% | 65.38B | |
| 118.38x | 5.19x | 25.41x | -.--% | 45.4B | |
| -24.02x | 3.44x | 18.95x | -.--% | 25.43B | |
| 20.14x | 3.78x | 10.43x | 1.4% | 30.53B | |
| 93.27x | 4.83x | 23.25x | -.--% | 29.95B | |
| Average | 105.71x | 10.88x | 30.50x | 0.23% | 420.6B | |
| Weighted average by Cap. | 43.40x | 10.86x | 19.82x | 0.72% |
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
