|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,285,700.00 COP | -1.18% |
|
+28.57% | +178.98% |
| 07-17 | US Equity Indexes Drop as Chipmakers Head for Bear Market, Crude Oil Surges After Iran Expands Attack in Middle East | MT |
| 07-17 | Inside Greylock's $1.5 Billion AI Playbook | MT |
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 | 2,925,466 | - | - |
| Change | - | -5.86% | 31.82% | 31.19% | 11.29% | -20.87% | - | - |
| Enterprise Value (EV) 1 | 1,968,116 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,869,672 | 2,884,588 | 2,871,817 |
| Change | - | -5.2% | 32.27% | 33.35% | 10.77% | -21.28% | 0.52% | -0.44% |
| P/E | 33.7x | 26.6x | 35.2x | 37.9x | 36.5x | 22.7x | 20.1x | 17.2x |
| PBR | 14.3x | 11.5x | 12.3x | 12.4x | 10.8x | 6.55x | 4.97x | 3.96x |
| 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 | 8.88x | 7.61x | 6.42x |
| EV / Revenue | 11.7x | 9.41x | 11.6x | 13.4x | 12.9x | 8.71x | 7.5x | 6.31x |
| EV / EBITDA | 24.1x | 19.1x | 23.8x | 25x | 22.4x | 14.5x | 12.1x | 9.87x |
| EV / EBIT | 28.1x | 22.4x | 27.5x | 30.1x | 28.4x | 18.7x | 16.1x | 13.7x |
| EV / FCF | 35.1x | 28.6x | 41.5x | 44.4x | 50.9x | 44.3x | 49.7x | 43.9x |
| FCF Yield | 2.85% | 3.49% | 2.41% | 2.25% | 1.96% | 2.26% | 2.01% | 2.28% |
| Dividend per Share 2 | 2.24 | 2.48 | 2.72 | 3 | 3.32 | 3.686 | 3.871 | 4.31 |
| Rate of return | 0.83% | 0.97% | 0.8% | 0.67% | 0.67% | 0.94% | 0.98% | 1.09% |
| EPS 2 | 8.05 | 9.65 | 9.68 | 11.8 | 13.64 | 17.34 | 19.55 | 22.96 |
| Distribution rate | 27.8% | 25.7% | 28.1% | 25.4% | 24.3% | 21.3% | 19.8% | 18.8% |
| Net sales 1 | 168,088 | 198,270 | 211,915 | 245,122 | 281,724 | 329,508 | 384,644 | 455,389 |
| EBITDA 1 | 81,602 | 97,843 | 103,555 | 131,720 | 162,681 | 198,484 | 239,366 | 290,887 |
| EBIT 1 | 69,916 | 83,383 | 89,694 | 109,433 | 128,528 | 153,674 | 178,981 | 209,980 |
| Net income 1 | 61,271 | 72,738 | 72,361 | 88,136 | 101,832 | 129,234 | 145,728 | 169,781 |
| Net Debt 1 | -72,188 | -54,976 | -64,025 | -30,606 | -51,414 | -55,795 | -40,878 | -53,649 |
| Reference price 2 | 270.90 | 256.83 | 340.54 | 446.95 | 497.41 | 393.82 | 393.82 | 393.82 |
| 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 | 7/27/21 | 7/26/22 | 7/25/23 | 7/30/24 | 7/30/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 99.66x | 40.28x | 67.33x | -.--% | 322B | ||
| 115.4x | 36.83x | 116.48x | 0.15% | 119B | ||
| 81.04x | 16.29x | 35.4x | -.--% | 101B | ||
| 473.84x | 20.4x | 82.01x | -.--% | 93.38B | ||
| 154.58x | 9.02x | 23.03x | -.--% | 79.85B | ||
| 35.35x | 1.86x | 14.54x | -.--% | 65.06B | ||
| 121.61x | 5.1x | 25.23x | -.--% | 44.48B | ||
| -36.29x | 4.79x | 22.95x | -.--% | 38.67B | ||
| 97.69x | 5.07x | 24.42x | -.--% | 31.37B | ||
| Average | 126.99x | 15.52x | 45.71x | 0.02% | 99.37B | |
| Weighted average by Cap. | 134.09x | 24.94x | 58.48x | 0.02% |
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
- MSFTCO Stock
- Valuation Microsoft Corporation
Select your edition
All financial news and data tailored to specific country editions
















