|
Market Closed -
Nasdaq
21:00:00 25/08/2026 BST
|
After hours 01:00:00 | |||
| 491.71 USD | +0.90% |
|
482.49 | -1.88% |
| 07:50am | SoftBank Weighs Bond Offerings to Refinance OpenAI Bridge Loan | MT |
| 07:16am | Two times, two turning points |  |
Company Valuation: Microsoft Corporation
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,920,840 | 2,532,081 | 3,321,869 | 3,697,022 | 2,770,955 | 3,651,215 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 31.77% | - | - |
| Enterprise Value (EV) 1 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,734,406 | 3,604,749 | 3,602,725 | 3,750,785 |
| Change | - | 32.27% | 33.35% | 10.77% | -24.99% | 31.83% | -0.06% | 4.11% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 25x | 20.9x | 17.1x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | 6.26x | 6.39x | 5x | 3.89x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.58x | 1.1x | 0.8x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 9.34x | 7.81x | 6.44x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.24x | 9.22x | 7.71x | 6.61x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.8x | 15x | 12.2x | 10.1x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.6x | 19.8x | 16.6x | 14.3x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | 40.8x | 112x | 79.2x | 42.8x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | 2.45% | 0.89% | 1.26% | 2.34% |
| Dividend per Share 2 | 2.48 | 2.72 | 3 | 3.32 | 3.64 | 3.898 | 4.26 | 4.421 |
| Rate of return | 0.97% | 0.8% | 0.67% | 0.67% | 0.98% | 0.79% | 0.87% | 0.9% |
| EPS 2 | 9.65 | 9.68 | 11.8 | 13.64 | 17.95 | 19.69 | 23.57 | 28.76 |
| Distribution rate | 25.7% | 28.1% | 25.4% | 24.3% | 20.3% | 19.8% | 18.1% | 15.4% |
| Net sales 1 | 198,270 | 211,915 | 245,122 | 281,724 | 331,839 | 391,083 | 467,327 | 567,246 |
| EBITDA 1 | 97,843 | 103,555 | 131,720 | 162,681 | 198,685 | 239,933 | 295,379 | 369,739 |
| EBIT 1 | 83,383 | 89,694 | 109,433 | 128,528 | 155,237 | 182,162 | 216,837 | 262,387 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 101,832 | 133,749 | 146,938 | 175,848 | 212,963 |
| Net Debt 1 | -54,976 | -64,025 | -30,606 | -51,414 | -36,549 | -46,466 | -48,490 | 99,570 |
| Reference price 2 | 256.83 | 340.54 | 446.95 | 497.41 | 373.02 | 491.71 | 491.71 | 491.71 |
| Nbr of stocks (in thousands) | 7,479,033 | 7,435,488 | 7,432,306 | 7,432,544 | 7,428,435 | 7,425,545 | - | - |
| Announcement Date | 26/07/22 | 25/07/23 | 30/07/24 | 30/07/25 | 29/07/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.97x | 9.22x | 15.02x | 0.79% | 3,651B | |
| 114.04x | 49.22x | 79.9x | -.--% | 415B | |
| 69.06x | 14.58x | 30.74x | -.--% | 91.4B | |
| 395.3x | 16.91x | 66.82x | -.--% | 80.07B | |
| 151.48x | 8.86x | 22.62x | -.--% | 78.27B | |
| 41.55x | 2.11x | 16.83x | -.--% | 75.45B | |
| 121.52x | 4.99x | 24.08x | -.--% | 43.55B | |
| 168.26x | 5.33x | 20.59x | -.--% | 42.15B | |
| 22.75x | 4.35x | 11.99x | 1.24% | 34.99B | |
| 26.07x | 5.36x | 25.74x | -.--% | 34.4B | |
| Average | 113.50x | 12.09x | 31.43x | 0.2% | 454.66B | |
| Weighted average by Cap. | 45.21x | 12.85x | 22.53x | 0.65% |
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
