Valuation Microsoft Corporation Santiago S.E.

Stocks

End-of-day quote Santiago S.E. 2026-09-23			5-day change	1st Jan Change
477,530.00 ^CLP	0.00%		-1.33%	+7.47%

09:10am	OpenAI Agent Hacked Government Health Portal, Says Australia Prime Minister	MT
07:03am	Pasqal ramps up growth plans after Nasdaq listing strengthens balance sheet	RE

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	3,717,154	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	34.15%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,670,688	3,668,664	3,816,723
Change	-	32.27%	33.35%	10.77%	-24.99%	34.24%	-0.06%	4.04%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	25.4x	21.2x	17.3x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.51x	5.09x	3.96x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.61x	1.1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.51x	7.96x	6.56x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.39x	7.85x	6.74x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.3x	12.4x	10.3x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20.1x	16.9x	14.6x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	114x	80.1x	40.5x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.88%	1.25%	2.47%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.968	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.79%	0.85%	0.88%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.7	23.57	28.89
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	20.1%	18.1%	15.3%
Net sales ¹	198,270	211,915	245,122	281,724	331,839	391,037	467,272	566,565
EBITDA ¹	97,843	103,555	131,720	162,681	198,685	239,224	295,248	369,739
EBIT ¹	83,383	89,694	109,433	128,528	155,237	182,180	217,066	261,531
Net income ¹	72,738	72,361	88,136	101,832	133,749	146,972	175,768	212,952
Net Debt ¹	-54,976	-64,025	-30,606	-51,414	-36,549	-46,466	-48,490	99,570
Reference price ²	256.83	340.54	446.95	497.41	373.02	500.59	500.59	500.59
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

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	25.41x	9.39x	15.34x	0.79%	3,717B
PALANTIR TECHNOLOGIES INC.	125.55x	54.82x	88.98x	-.--%	461B
DATADOG, INC.	449.29x	19.2x	75.87x	-.--%	90.3B
CADENCE DESIGN SYSTEMS, INC.	64.32x	13.58x	28.62x	-.--%	85.12B
SYNOPSYS, INC.	103.99x	8.84x	22.4x	-.--%	79.16B
SEA LIMITED	34.84x	1.69x	13.53x	-.--%	63.26B
ATLASSIAN CORPORATION	197.16x	6.29x	24.33x	-.--%	49.38B
TWILIO INC.	33.83x	7.07x	33.94x	-.--%	44.64B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	111.98x	4.42x	21.49x	-.--%	38.58B
Average	127.37x	13.92x	36.05x	0.09%	514.28B
Weighted average by Cap.	48.48x	13.97x	24.52x	0.64%