Valuation Microsoft Corporation

Stocks

Market Closed - Nasdaq Other stock markets 04:00:00 30/07/2026 HKT			Pre-market 18:19:33
390.54 ^USD	-0.71%		425.55	+8.96%

06:05pm	Evercore ISI Adjusts Price Target on Microsoft to $528 From $525, Maintains Outperform Rating	MT
06:04pm	Scotiabank Adjusts Price Target on Microsoft to $510 From $470, Maintains Sector Outperform Rating	MT

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	2,901,101	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-21.53%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	2,843,883	2,862,584	2,883,811
Change	-	-5.2%	32.27%	33.35%	10.77%	-21.99%	0.66%	0.74%
P/E	33.7x	26.6x	35.2x	37.9x	36.5x	20.8x	20x	17.1x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.5x	4.97x	3.97x
PEG	-	1.3x	113.23x	1.7x	2.3x	0.7x	1.6x	1x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	8.35x	7.54x	6.36x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	8.63x	7.44x	6.32x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	14.3x	11.9x	9.85x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	18.5x	16x	13.7x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	43.8x	49.3x	44.7x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.28%	2.03%	2.24%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.679	3.856	4.279
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.94%	0.99%	1.1%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.95	19.51	22.88
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21.2%	19.8%	18.7%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	331,839	384,869	456,148
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	193,771	239,952	292,789
EBIT ¹	69,916	83,383	89,694	109,433	128,528	155,237	178,947	210,162
Net income ¹	61,271	72,738	72,361	88,136	101,832	133,749	145,476	169,269
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-57,218	-38,517	-17,290
Reference price ²	270.90	256.83	340.54	446.95	497.41	390.54	390.54	390.54
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	29/7/26	-	-

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.($)
MICROSOFT CORPORATION	22.5x	8.63x	14.29x	0.94%	2,901B
PALANTIR TECHNOLOGIES INC.	91x	36.71x	61.2x	-.--%	295B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	103.46x	32.99x	104.35x	0.17%	106B
CADENCE DESIGN SYSTEMS, INC.	69.46x	14.63x	30.94x	-.--%	91.78B
DATADOG, INC.	477.23x	20.55x	82.55x	-.--%	94.04B
SYNOPSYS, INC.	138.47x	8.17x	20.84x	-.--%	71.55B
SEA LIMITED	36.06x	1.9x	14.88x	-.--%	66.37B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	120.09x	5.26x	25.78x	-.--%	46.08B
ROBLOX CORPORATION	-33.64x	4.43x	21.19x	-.--%	35.89B
DASSAULT SYSTÈMES SE	21.1x	3.98x	10.98x	1.34%	31.65B
Average	104.57x	13.72x	38.70x	0.25%	373.98B
Weighted average by Cap.	45.91x	11.73x	22.99x	0.75%