Valuation Microsoft Corporation

Stocks

Market Closed - Nasdaq Other stock markets 21:00:00 23/06/2026 BST			After hours 23:27:42
373.94 ^USD	+1.80%		372.61	-0.36%

06-23	US Equity Markets End Lower as Tech Stocks Fall	MT
06-23	SpaceX Slides Amid Tech Selloff; AMC Tumbles on Share Sale \| Stock Movers	MT

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	2,728,761	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-26.19%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	2,680,175	2,681,247	2,649,606
Change	-	-5.2%	32.27%	33.35%	10.77%	-26.48%	0.04%	-1.18%
P/E	33.7x	26.6x	35.2x	37.9x	36.5x	21.2x	18.8x	16x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.1x	4.65x	3.71x
PEG	-	1.3x	113.23x	1.7x	2.3x	0.8x	1.5x	0.9x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	8.28x	7.1x	6.02x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	8.13x	6.98x	5.84x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	13.5x	11.2x	9.09x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	17.4x	15x	12.6x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	41.5x	45.2x	39.9x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.41%	2.21%	2.51%
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%	1%	1.1%	1.19%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.34	19.55	23
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21.3%	20.6%	19%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	329,502	384,269	453,484
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	198,188	239,265	291,380
EBIT ¹	69,916	83,383	89,694	109,433	128,528	153,658	178,840	209,965
Net income ¹	61,271	72,738	72,361	88,136	101,832	129,242	145,311	169,850
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	367.34	367.34	367.34
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	21.18x	8.13x	13.52x	1%	2,729B
PALANTIR TECHNOLOGIES INC.	88.59x	35.65x	59.58x	-.--%	286B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	131.44x	39.09x	135.77x	0.13%	135B
CADENCE DESIGN SYSTEMS, INC.	86.46x	17.37x	37.75x	-.--%	107B
SYNOPSYS, INC.	171.69x	9.96x	24.62x	-.--%	88.96B
DATADOG, INC.	406.31x	17.07x	68.73x	-.--%	78.8B
SEA LIMITED	29.31x	1.51x	11.75x	-.--%	54.54B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	136.68x	5.11x	25.99x	-.--%	44.48B
ROBLOX CORPORATION	-31.05x	4.13x	19.8x	-.--%	33.84B
TWILIO INC.	86.79x	4.46x	21.44x	-.--%	27.87B
Average	112.74x	14.25x	41.89x	0.11%	358.62B
Weighted average by Cap.	46.44x	11.81x	24.27x	0.77%