Valuation Microsoft Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:08:39 17/07/2026 HKT			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

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

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	22.81x	8.76x	14.56x	0.93%	2,939B
PALANTIR TECHNOLOGIES INC.	99.16x	40.06x	66.98x	-.--%	321B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	121.56x	38.8x	122.74x	0.14%	125B
CADENCE DESIGN SYSTEMS, INC.	82.56x	16.6x	36.06x	-.--%	102B
DATADOG, INC.	477.7x	20.57x	82.71x	-.--%	94.14B
SYNOPSYS, INC.	157.63x	9.19x	23.44x	-.--%	81.43B
SEA LIMITED	37.06x	1.96x	15.36x	-.--%	68.21B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	124.21x	5.19x	25.68x	-.--%	45.27B
ROBLOX CORPORATION	-38.39x	5.07x	24.27x	-.--%	40.86B
TWILIO INC.	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%