Valuation Microsoft Corporation Toronto S.E.

Stocks

Market Closed - Toronto S.E. 15:59:51 2026-08-28 EDT			5-day change	1st Jan Change
35.90 ^CAD	+1.70%		+6.06%	+4.27%

08-29	OpenAI to cut off AI models for SpaceX-owned Cursor, escalating feud with Musk	RE
08-29	Siemens CEO warns against too much regulation on AI	DP

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	3,813,240	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	37.61%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,766,775	3,764,750	3,912,810
Change	-	32.27%	33.35%	10.77%	-24.99%	37.75%	-0.05%	3.93%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	26.1x	21.8x	17.9x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.68x	5.22x	4.06x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.69x	1.1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.75x	8.16x	6.72x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.63x	8.06x	6.9x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.7x	12.7x	10.6x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20.7x	17.4x	14.9x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	117x	82.7x	44.7x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.86%	1.21%	2.24%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.898	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.76%	0.83%	0.86%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.69	23.57	28.76
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	19.8%	18.1%	15.4%
Net sales ¹	198,270	211,915	245,122	281,724	331,839	391,083	467,327	567,246
EBITDA ¹	97,843	103,555	131,720	162,681	198,685	239,933	295,379	369,739
EBIT ¹	83,383	89,694	109,433	128,528	155,237	182,162	216,837	262,387
Net income ¹	72,738	72,361	88,136	101,832	133,749	146,938	175,848	212,963
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	513.53	513.53	513.53
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	26.08x	9.63x	15.7x	0.76%	3,813B
PALANTIR TECHNOLOGIES INC.	122.99x	53.2x	86.36x	-.--%	448B
CADENCE DESIGN SYSTEMS, INC.	70.83x	14.95x	31.52x	-.--%	93.74B
DATADOG, INC.	420.1x	18.03x	71.26x	-.--%	85.09B
SYNOPSYS, INC.	108.9x	9.42x	23.86x	-.--%	84.82B
SEA LIMITED	40.26x	2.04x	16.23x	-.--%	73.11B
ATLASSIAN CORPORATION	192.44x	6.14x	23.72x	-.--%	48.2B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	122.82x	5.05x	24.55x	-.--%	44.01B
TWILIO INC.	27.67x	5.72x	27.44x	-.--%	36.52B
Average	125.79x	13.80x	35.63x	0.08%	525.16B
Weighted average by Cap.	47.56x	13.79x	24.12x	0.61%