Valuation Microsoft Corporation

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 19/05/2026 BST			After hours 01:00:00
417.42 ^USD	-1.44%		419.52	+0.50%

04:30am	OpenAI to open its first applied AI lab outside of U.S. in Singapore	RE
03:31am	OpenAI says launching for Singapore, partnership with Ministry of Digital Development and Information, backed by more than S$300 million commitment	RE

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	3,100,777	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-16.13%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	3,052,191	3,053,263	3,021,622
Change	-	-5.2%	32.27%	33.35%	10.77%	-16.28%	0.04%	-1.04%
P/E ratio	33.7x	26.6x	35.2x	37.9x	36.5x	24.1x	21.4x	18.2x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.93x	5.28x	4.22x
PEG	-	1.3x	113.23x	1.7x	2.3x	0.9x	1.7x	1x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	9.41x	8.08x	6.85x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	9.26x	7.95x	6.67x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	15.4x	12.8x	10.4x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	19.9x	17.1x	14.4x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	47.1x	51.5x	44.3x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.12%	1.94%	2.26%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.686	4.036	4.37
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.88%	0.97%	1.05%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.32	19.5	22.99
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21.3%	20.7%	19%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	329,501	383,996	452,944
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	198,225	239,212	291,171
EBIT ¹	69,916	83,383	89,694	109,433	128,528	153,661	178,635	209,721
Net income ¹	61,271	72,738	72,361	88,136	101,832	129,172	145,170	169,900
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-48,586	-47,514	-79,155
Reference price ²	270.90	256.83	340.54	446.95	497.41	417.42	417.42	417.42
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

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	24.45x	9.4x	15.63x	0.87%	3,146B
PALANTIR TECHNOLOGIES INC.	99.75x	40.49x	67.7x	-.--%	324B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	147.13x	33.47x	113.25x	0.11%	112B
SYNOPSYS, INC.	203.54x	10.65x	24.29x	-.--%	95.48B
CADENCE DESIGN SYSTEMS, INC.	76.98x	15.47x	33.09x	-.--%	95.43B
DATADOG, INC.	372.2x	16.06x	64.62x	-.--%	74.33B
SEA LIMITED	29.6x	1.5x	11.73x	-.--%	54.08B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-133.95x	6.85x	41.72x	-.--%	44.84B
ROBLOX CORPORATION	-30.79x	4.1x	19.65x	-.--%	33.64B
DASSAULT SYSTÈMES SE	20.35x	3.73x	10.39x	1.41%	30.24B
Average	80.93x	14.17x	40.21x	0.24%	401.06B
Weighted average by Cap.	43.73x	12.66x	24.33x	0.7%