Valuation Microsoft Corporation

Stocks

Market Closed - Nasdaq Other stock markets 04:00:00 28/07/2026 HKT			After hours 08:00:00
389.10 ^USD	+1.94%		385.69	-0.88%

03:19pm	OpenAI Seeks Nvidia Backstop to Finance Mega Data Center
03:16pm	Apple Retakes Wall Street's Crown From Nvidia

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	2,890,404	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-21.82%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	2,834,383	2,855,439	2,873,114
Change	-	-5.2%	32.27%	33.35%	10.77%	-22.25%	0.74%	0.62%
P/E	33.7x	26.6x	35.2x	37.9x	36.5x	22.4x	19.9x	17x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.48x	4.95x	3.95x
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	8.77x	7.51x	6.34x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	8.6x	7.42x	6.3x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	14.2x	11.9x	9.81x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	18.4x	16x	13.7x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	44x	50x	44.5x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.27%	2%	2.25%
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%	0.95%	0.99%	1.1%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.35	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	329,550	384,802	456,148
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	199,047	239,859	292,789
EBIT ¹	69,916	83,383	89,694	109,433	128,528	153,726	179,021	210,162
Net income ¹	61,271	72,738	72,361	88,136	101,832	129,292	145,476	169,269
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-56,021	-34,965	-17,290
Reference price ²	270.90	256.83	340.54	446.95	497.41	389.10	389.10	389.10
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.($)
MICROSOFT CORPORATION	22.42x	8.6x	14.24x	0.95%	2,890B
PALANTIR TECHNOLOGIES INC.	97.31x	39.35x	65.61x	-.--%	315B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	111.95x	35.72x	112.98x	0.16%	115B
DATADOG, INC.	454.94x	19.54x	78.57x	-.--%	89.65B
SYNOPSYS, INC.	144.14x	8.47x	21.61x	-.--%	74.48B
SEA LIMITED	34.74x	1.82x	14.25x	-.--%	63.94B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	118.88x	5.17x	25.34x	-.--%	45.29B
ROBLOX CORPORATION	-32.51x	4.26x	20.4x	-.--%	34.67B
DASSAULT SYSTÈMES SE	20.48x	3.85x	10.64x	1.38%	30.74B
TWILIO INC.	91.91x	4.75x	22.89x	-.--%	29.52B
Average	106.43x	13.15x	38.65x	0.25%	368.91B
Weighted average by Cap.	46.01x	12.07x	23.66x	0.76%