Valuation Microsoft Corporation Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:37 2026-06-26 EDT			5-day change	1st Jan Change
325.00 ^EUR	+3.97%		-1.54%	-21.36%

06-26	Equity Markets Fall as Trump Says Iran Violated Ceasefire	MT
06-26	S&P 500 ends lower; chips tumble and Moderna rallies	RE

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	2,770,583	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-25.06%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	2,721,997	2,723,069	2,691,428
Change	-	-5.2%	32.27%	33.35%	10.77%	-25.33%	0.04%	-1.16%
P/E	33.7x	26.6x	35.2x	37.9x	36.5x	21.5x	19.1x	16.3x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.19x	4.72x	3.77x
PEG	-	1.3x	113.23x	1.7x	2.3x	0.8x	1.5x	0.9x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	8.41x	7.21x	6.1x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	8.26x	7.09x	5.93x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	13.7x	11.4x	9.24x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	17.7x	15.2x	12.8x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	42.1x	45.9x	40.5x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.37%	2.18%	2.47%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.686	4.036	4.37
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.99%	1.08%	1.17%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.34	19.55	22.95
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21.3%	20.6%	19%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	329,502	384,266	453,893
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	198,188	239,265	291,380
EBIT ¹	69,916	83,383	89,694	109,433	128,528	153,658	178,851	209,694
Net income ¹	61,271	72,738	72,361	88,136	101,832	129,242	145,319	169,555
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-48,586	-47,514	-79,155
Reference price ²	270.90	256.83	340.54	446.95	497.41	372.97	372.97	372.97
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

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.($)
PALANTIR TECHNOLOGIES INC.	83.72x	33.61x	56.17x	-.--%	271B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	131.53x	39.12x	135.86x	0.13%	135B
CADENCE DESIGN SYSTEMS, INC.	83.84x	16.85x	36.61x	-.--%	104B
SYNOPSYS, INC.	167.9x	9.76x	24.12x	-.--%	87B
DATADOG, INC.	438.35x	18.58x	74.8x	-.--%	85.35B
SEA LIMITED	30.06x	1.55x	12.11x	-.--%	55.94B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	135.58x	5.07x	25.8x	-.--%	44.29B
ROBLOX CORPORATION	-31.24x	4.16x	19.93x	-.--%	34.05B
TWILIO INC.	90.54x	4.68x	22.52x	-.--%	29.08B
Average	125.59x	14.82x	45.32x	0.01%	93.9B
Weighted average by Cap.	130.60x	22.65x	57.91x	0.02%