Valuation Microsoft Corporation

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 18/07/2025 BST			After hours 01:00:00
510.05 ^USD	-0.32%		514.50	+0.87%

04-18	Meta Asked Microsoft, Amazon And Others To Help Finance Llama - The Information	RE
04-17	OpenAI, SoftBank Weigh U.K. Investment for Stargate AI Venture, FT Says, Citing Sources	DJ

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,543,306	2,040,304	1,920,840	2,532,081	3,321,869	3,790,969	-	-
Change	-	32.2%	-5.86%	31.82%	31.19%	14.12%	-	-
Enterprise Value (EV) ¹	1,470,106	1,968,116	1,865,864	2,468,056	3,291,263	3,745,775	3,705,055	3,657,918
Change	-	33.88%	-5.2%	32.27%	33.35%	13.81%	-1.09%	-1.27%
P/E ratio	35.3x	33.7x	26.6x	35.2x	37.9x	38x	33.7x	28.8x
PBR	13x	14.3x	11.5x	12.3x	12.4x	11.1x	8.56x	6.79x
PEG	-	0.8x	1.3x	113.23x	1.7x	2.8x	2.6x	1.7x
Capitalization / Revenue	10.8x	12.1x	9.69x	11.9x	13.6x	13.6x	12x	10.5x
EV / Revenue	10.3x	11.7x	9.41x	11.6x	13.4x	13.4x	11.7x	10.1x
EV / EBITDA	22.4x	24.1x	19.1x	23.8x	25x	24x	20.7x	17.7x
EV / EBIT	27.8x	28.1x	22.4x	27.5x	30.1x	29.7x	26x	22.3x
EV / FCF	32.5x	35.1x	28.6x	41.5x	44.4x	55.1x	46.3x	36.6x
FCF Yield	3.08%	2.85%	3.49%	2.41%	2.25%	1.81%	2.16%	2.73%
Dividend per Share ²	2.04	2.24	2.48	2.72	3	3.304	3.629	4.116
Rate of return	1%	0.83%	0.97%	0.8%	0.67%	0.65%	0.71%	0.81%
EPS ²	5.76	8.05	9.65	9.68	11.8	13.41	15.15	17.71
Distribution rate	35.4%	27.8%	25.7%	28.1%	25.4%	24.6%	23.9%	23.2%
Net sales ¹	143,015	168,088	198,270	211,915	245,122	279,053	316,509	362,572
EBITDA ¹	65,755	81,602	97,843	103,555	131,720	155,809	178,899	206,754
EBIT ¹	52,959	69,916	83,383	89,694	109,433	126,064	142,490	163,774
Net income ¹	44,281	61,271	72,738	72,361	88,136	100,000	112,789	130,337
Net Debt ¹	-73,200	-72,188	-54,976	-64,025	-30,606	-45,194	-85,914	-133,051
Reference price ²	203.51	270.90	256.83	340.54	446.95	510.05	510.05	510.05
Nbr of stocks (in thousands)	7,583,440	7,531,575	7,479,033	7,435,488	7,432,306	7,432,544	-	-
Announcement Date	22/07/20	27/07/21	26/07/22	25/07/23	30/07/24	-	-	-

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	38.17x	13.47x	24.12x	0.65%	3,803B
PALANTIR TECHNOLOGIES INC.	456.82x	91.57x	203.74x	-.--%	363B
SEA LIMITED	55.54x	4.33x	27.69x	-.--%	98.91B
SYNOPSYS, INC.	57.49x	12.56x	29.74x	-.--%	91.39B
CADENCE DESIGN SYSTEMS, INC.	74.1x	16.67x	35.47x	-.--%	87.61B
ROBLOX CORPORATION	-87.58x	14.95x	70.16x	-.--%	82.87B
ATLASSIAN CORPORATION	-161.88x	9.2x	36.35x	-.--%	50.04B
DASSAULT SYSTÈMES SE	33.57x	6.19x	17.34x	0.84%	49.1B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-94.69x	7.46x	48.85x	-.--%	42.78B
THE TRADE DESK, INC.	97.87x	13.34x	33.96x	-.--%	40.03B
Average	46.94x	18.97x	52.74x	0.15%	470.94B
Weighted average by Cap.	66.80x	19.19x	39.55x	0.53%