|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 401.86 USD | +1.58% |
|
+5.12% | -16.46% |
| 12:18am | Rotork bid lights up FTSE 250 as miners fall back | AN |
| 10:52pm | Nvidia-backed startup Fireworks valued at $17.5 billion in latest funding | RE |
Company Valuation: Microsoft Corporation
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 | 2,938,912 | - | - |
| Change | - | -5.86% | 31.82% | 31.19% | 11.29% | -20.51% | - | - |
| Enterprise Value (EV) 1 | 1,968,116 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,883,717 | 2,894,316 | 2,885,262 |
| Change | - | -5.2% | 32.27% | 33.35% | 10.77% | -20.9% | 0.37% | -0.31% |
| P/E | 33.7x | 26.6x | 35.2x | 37.9x | 36.5x | 22.8x | 20.2x | 17.2x |
| PBR | 14.3x | 11.5x | 12.3x | 12.4x | 10.8x | 6.57x | 4.97x | 3.96x |
| 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 | 8.92x | 7.64x | 6.46x |
| EV / Revenue | 11.7x | 9.41x | 11.6x | 13.4x | 12.9x | 8.75x | 7.53x | 6.34x |
| EV / EBITDA | 24.1x | 19.1x | 23.8x | 25x | 22.4x | 14.5x | 12.1x | 9.92x |
| EV / EBIT | 28.1x | 22.4x | 27.5x | 30.1x | 28.4x | 18.8x | 16.2x | 13.7x |
| EV / FCF | 35.1x | 28.6x | 41.5x | 44.4x | 50.9x | 44.6x | 49.9x | 45.4x |
| FCF Yield | 2.85% | 3.49% | 2.41% | 2.25% | 1.96% | 2.24% | 2% | 2.2% |
| Dividend per Share 2 | 2.24 | 2.48 | 2.72 | 3 | 3.32 | 3.688 | 3.883 | 4.313 |
| Rate of return | 0.83% | 0.97% | 0.8% | 0.67% | 0.67% | 0.93% | 0.98% | 1.09% |
| EPS 2 | 8.05 | 9.65 | 9.68 | 11.8 | 13.64 | 17.34 | 19.54 | 22.97 |
| Distribution rate | 27.8% | 25.7% | 28.1% | 25.4% | 24.3% | 21.3% | 19.9% | 18.8% |
| Net sales 1 | 168,088 | 198,270 | 211,915 | 245,122 | 281,724 | 329,505 | 384,491 | 455,160 |
| EBITDA 1 | 81,602 | 97,843 | 103,555 | 131,720 | 162,681 | 198,472 | 239,248 | 290,965 |
| EBIT 1 | 69,916 | 83,383 | 89,694 | 109,433 | 128,528 | 153,666 | 178,966 | 210,050 |
| Net income 1 | 61,271 | 72,738 | 72,361 | 88,136 | 101,832 | 129,242 | 145,687 | 169,820 |
| Net Debt 1 | -72,188 | -54,976 | -64,025 | -30,606 | -51,414 | -55,194 | -44,595 | -53,649 |
| Reference price 2 | 270.90 | 256.83 | 340.54 | 446.95 | 497.41 | 395.63 | 395.63 | 395.63 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 22.81x | 8.76x | 14.56x | 0.93% | 2,939B | ||
| 99.16x | 40.06x | 66.98x | -.--% | 321B | ||
| 121.56x | 38.8x | 122.74x | 0.14% | 125B | ||
| 82.56x | 16.6x | 36.06x | -.--% | 102B | ||
| 477.7x | 20.57x | 82.71x | -.--% | 94.14B | ||
| 157.63x | 9.19x | 23.44x | -.--% | 81.43B | ||
| 37.06x | 1.96x | 15.36x | -.--% | 68.21B | ||
| 124.21x | 5.19x | 25.68x | -.--% | 45.27B | ||
| -38.39x | 5.07x | 24.27x | -.--% | 40.86B | ||
| 99.98x | 5.2x | 25.03x | -.--% | 32.11B | ||
| Average | 118.43x | 15.14x | 43.68x | 0.11% | 384.91B | |
| Weighted average by Cap. | 49.39x | 12.62x | 25.21x | 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
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition
















