|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.02 USD | +1.37% |
|
+24.69% | +1.19% |
| 05:30pm | Meta launches new AI coding tool powered by Muse Spark 1.2 | RE |
| 05:00pm | Trading Day: Momentum fizzles, gold sizzles | RE |
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 | 3,659,383 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 32.06% | - | - |
| Enterprise Value (EV) 1 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,734,406 | 3,621,916 | 3,610,868 | 3,659,406 |
| Change | - | 32.27% | 33.35% | 10.77% | -24.99% | 32.46% | -0.31% | 1.34% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 25x | 20.9x | 17.5x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | 6.26x | 6.42x | 5.03x | 3.91x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.59x | 1.1x | 0.9x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 9.36x | 7.83x | 6.5x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.24x | 9.26x | 7.72x | 6.5x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.8x | 15.1x | 12.2x | 9.91x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.6x | 19.9x | 16.7x | 14.1x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | 40.8x | 120x | 82.7x | 47.3x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | 2.45% | 0.84% | 1.21% | 2.12% |
| Dividend per Share 2 | 2.48 | 2.72 | 3 | 3.32 | 3.64 | 3.932 | 4.313 | 4.482 |
| Rate of return | 0.97% | 0.8% | 0.67% | 0.67% | 0.98% | 0.8% | 0.88% | 0.91% |
| EPS 2 | 9.65 | 9.68 | 11.8 | 13.64 | 17.95 | 19.68 | 23.56 | 28.24 |
| Distribution rate | 25.7% | 28.1% | 25.4% | 24.3% | 20.3% | 20% | 18.3% | 15.9% |
| Net sales 1 | 198,270 | 211,915 | 245,122 | 281,724 | 331,839 | 391,042 | 467,463 | 562,779 |
| EBITDA 1 | 97,843 | 103,555 | 131,720 | 162,681 | 198,685 | 239,855 | 294,898 | 369,174 |
| EBIT 1 | 83,383 | 89,694 | 109,433 | 128,528 | 155,237 | 181,846 | 216,366 | 258,848 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 101,832 | 133,749 | 146,878 | 175,799 | 210,068 |
| Net Debt 1 | -54,976 | -64,025 | -30,606 | -51,414 | -36,549 | -37,467 | -48,515 | 22.86 |
| Reference price 2 | 256.83 | 340.54 | 446.95 | 497.41 | 373.02 | 492.81 | 492.81 | 492.81 |
| 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 | 7/26/22 | 7/25/23 | 7/30/24 | 7/30/25 | 7/29/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 109.47x | 46.4x | 75.11x | -.--% | 391B | ||
| 519.77x | 22.5x | 90.42x | -.--% | 103B | ||
| 71.1x | 14.96x | 31.52x | -.--% | 93.8B | ||
| 149.65x | 8.76x | 22.36x | -.--% | 77.33B | ||
| 37.28x | 1.97x | 15.48x | -.--% | 68.26B | ||
| 117.06x | 5.14x | 25.12x | -.--% | 44.92B | ||
| 21.41x | 4.04x | 11.16x | 1.32% | 32.49B | ||
| 24.74x | 4.23x | 9.81x | -.--% | 29.94B | ||
| 91.71x | 4.74x | 22.83x | -.--% | 29.45B | ||
| Average | 126.91x | 12.53x | 33.76x | 0.15% | 96.63B | |
| Weighted average by Cap. | 145.21x | 26.78x | 53.85x | 0.05% |
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
- MSFTD Stock
- Valuation Microsoft Corporation
Select your edition
All financial news and data tailored to specific country editions
















