|
Market Closed -
Other stock markets
|
After hours 01:00:00 | |||
| 395.63 USD | +2.78% |
|
397.38 | +0.44% |
| 07:43am | S&P Revises SoftBank Group's Outlook to Stable on Arm Holdings' Price Increase | MT |
| 07:09am | A fresh wave of earnings and wildly erratic markets |  |
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 | 2,886,488 | 2,891,398 | 2,859,757 |
| Change | - | -5.2% | 32.27% | 33.35% | 10.77% | -20.82% | 0.17% | -1.09% |
| 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 | 6.58x | 5.01x | 4x |
| 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 | 8.76x | 7.52x | 6.28x |
| EV / EBITDA | 24.1x | 19.1x | 23.8x | 25x | 22.4x | 14.6x | 12.1x | 9.81x |
| EV / EBIT | 28.1x | 22.4x | 27.5x | 30.1x | 28.4x | 18.8x | 16.2x | 13.6x |
| EV / FCF | 35.1x | 28.6x | 41.5x | 44.4x | 50.9x | 44.7x | 52.2x | 42.6x |
| FCF Yield | 2.85% | 3.49% | 2.41% | 2.25% | 1.96% | 2.24% | 1.92% | 2.35% |
| Dividend per Share 2 | 2.24 | 2.48 | 2.72 | 3 | 3.32 | 3.686 | 3.851 | 4.31 |
| Rate of return | 0.83% | 0.97% | 0.8% | 0.67% | 0.67% | 0.93% | 0.97% | 1.09% |
| EPS 2 | 8.05 | 9.65 | 9.68 | 11.8 | 13.64 | 17.34 | 19.54 | 22.98 |
| Distribution rate | 27.8% | 25.7% | 28.1% | 25.4% | 24.3% | 21.3% | 19.7% | 18.8% |
| Net sales 1 | 168,088 | 198,270 | 211,915 | 245,122 | 281,724 | 329,509 | 384,499 | 455,151 |
| EBITDA 1 | 81,602 | 97,843 | 103,555 | 131,720 | 162,681 | 198,197 | 239,152 | 291,590 |
| EBIT 1 | 69,916 | 83,383 | 89,694 | 109,433 | 128,528 | 153,668 | 178,970 | 210,046 |
| Net income 1 | 61,271 | 72,738 | 72,361 | 88,136 | 101,832 | 129,244 | 145,703 | 169,893 |
| Net Debt 1 | -72,188 | -54,976 | -64,025 | -30,606 | -51,414 | -52,423 | -47,514 | -79,155 |
| 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 | 27/07/21 | 26/07/22 | 25/07/23 | 30/07/24 | 30/07/25 | - | - | - |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
