|
Market Closed -
Xetra
11:35:58 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 479.60 EUR | -0.73% |
|
+1.25% | +16.04% |
| 08:00pm | Nvidia, Cisco Among Tech Firms Donating to Trump White House Ballroom | MT |
| 10-15 | Global tech rout loses steam | 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 | 4,005,636 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 44.56% | - | - |
| Enterprise Value (EV) 1 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,734,406 | 3,953,795 | 3,966,807 | 4,105,206 |
| Change | - | 32.27% | 33.35% | 10.77% | -24.99% | 44.59% | 0.33% | 3.49% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 27.4x | 22.8x | 18.3x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | 6.26x | 7.01x | 5.48x | 4.27x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.78x | 1.2x | 0.7x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 10.2x | 8.55x | 7.03x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.24x | 10.1x | 8.47x | 7.2x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.8x | 16.5x | 13.4x | 11x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.6x | 21.7x | 18.2x | 15.6x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | 40.8x | 112x | 79.6x | 41x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | 2.45% | 0.89% | 1.26% | 2.44% |
| Dividend per Share 2 | 2.48 | 2.72 | 3 | 3.32 | 3.64 | 3.856 | 4.239 | 4.447 |
| Rate of return | 0.97% | 0.8% | 0.67% | 0.67% | 0.98% | 0.71% | 0.79% | 0.82% |
| EPS 2 | 9.65 | 9.68 | 11.8 | 13.64 | 17.95 | 19.72 | 23.61 | 29.41 |
| Distribution rate | 25.7% | 28.1% | 25.4% | 24.3% | 20.3% | 19.6% | 18% | 15.1% |
| Net sales 1 | 198,270 | 211,915 | 245,122 | 281,724 | 331,839 | 391,351 | 468,257 | 569,920 |
| EBITDA 1 | 97,843 | 103,555 | 131,720 | 162,681 | 198,685 | 239,607 | 295,882 | 372,790 |
| EBIT 1 | 83,383 | 89,694 | 109,433 | 128,528 | 155,237 | 182,429 | 217,502 | 262,804 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 101,832 | 133,749 | 147,094 | 176,145 | 216,747 |
| Net Debt 1 | -54,976 | -64,025 | -30,606 | -51,414 | -36,549 | -51,842 | -38,829 | 99,570 |
| Reference price 2 | 256.83 | 340.54 | 446.95 | 497.41 | 373.02 | 539.44 | 539.44 | 539.44 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 27.07x | 10x | 16.33x | 0.72% | 3,963B | |
| 129.46x | 57.35x | 93.39x | -.--% | 483B | |
| 19.65x | 5.67x | 9.87x | 1.53% | 396B | |
| 237.95x | 21.21x | 62.1x | -.--% | 307B | |
| 2492.9x | 41.72x | 136.46x | -.--% | 256B | |
| 27.78x | 5.59x | 17.62x | 1.36% | 253B | |
| 88.78x | 8.8x | 23.56x | -.--% | 145B | |
| 59.45x | 16.05x | 42.27x | -.--% | 135B | |
| 485x | 20.62x | 81.51x | -.--% | 96.71B | |
| Average | 396.45x | 20.78x | 53.68x | 0.4% | 670.39B | |
| Weighted average by Cap. | 159.62x | 15.51x | 31.35x | 0.63% |
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
- MSF Stock
- Valuation Microsoft Corporation
Select your edition
All financial news and data tailored to specific country editions
