Valuation Microsoft Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 21:09:21 12/12/2025 GMT			5-day change	1st Jan Change
478.60 ^USD	-1.01%		-1.17%	+13.29%

08:56pm	Sector Update: Tech Stocks Fall Late Afternoon	MT
08:36pm	Oracle's $300B AI Bet Becomes Bubble Barometer	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,040,304	1,920,840	2,532,081	3,321,869	3,697,022	3,593,332	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-2.8%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	3,529,295	3,503,715	3,454,077
Change	-	-5.2%	32.27%	33.35%	10.77%	-3.19%	-0.72%	-1.42%
P/E ratio	33.7x	26.6x	35.2x	37.9x	36.5x	30.7x	26x	22x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	8.08x	6.23x	5.01x
PEG	-	1.3x	113.23x	1.7x	2.3x	2x	1.4x	1.2x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	11x	9.56x	8.25x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	10.8x	9.32x	7.93x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	17.6x	15.1x	12.5x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	23.4x	20.2x	17.1x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	47x	41.1x	30.1x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.13%	2.43%	3.32%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.572	4.006	4.255
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.74%	0.83%	0.88%
EPS ²	8.05	9.65	9.68	11.8	13.64	15.73	18.62	21.99
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	22.7%	21.5%	19.3%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	326,836	375,788	435,309
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	199,977	232,617	277,348
EBIT ¹	69,916	83,383	89,694	109,433	128,528	150,560	173,499	202,313
Net income ¹	61,271	72,738	72,361	88,136	101,832	117,254	138,743	162,963
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-64,037	-89,617	-139,255
Reference price ²	270.90	256.83	340.54	446.95	497.41	483.47	483.47	483.47
Nbr of stocks (in thousands)	7,531,575	7,479,033	7,435,488	7,432,306	7,432,544	7,432,378	-	-
Announcement Date	27/07/21	26/07/22	25/07/23	30/07/24	30/07/25	-	-	-

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	30.74x	10.8x	17.65x	0.74%	3,593B
PALANTIR TECHNOLOGIES INC.	323.76x	99.84x	201.7x	-.--%	447B
CADENCE DESIGN SYSTEMS, INC.	85.73x	17.17x	35.91x	-.--%	91.3B
SYNOPSYS, INC.	91.77x	14.54x	35.18x	-.--%	91.07B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	272.36x	86.67x	261.65x	0.1%	82.57B
SEA LIMITED	46.57x	3.02x	19.22x	-.--%	74.95B
ROBLOX CORPORATION	-60.87x	9.69x	40.38x	-.--%	66.22B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-123.07x	7.02x	46.59x	-.--%	44.79B
ATLASSIAN CORPORATION	-904.82x	6.28x	23.56x	-.--%	42.96B
DASSAULT SYSTÈMES SE	25.49x	4.55x	12.85x	1.15%	35.78B
Average	-21.23x	25.96x	69.47x	0.2%	457B
Weighted average by Cap.	54.67x	20.81x	41.43x	0.59%