Valuation Microsoft Corporation CINNOBER BOAT

Stocks

Real-time Estimate Cboe BZX Other stock markets 18:46:14 2026-07-07 EDT			5-day change	1st Jan Change
388.44 ^USD	0.00%		0.00%	-

07-07	Microsoft Replacing OpenAI, Anthropic With its Own AI Models	MT
07-07	Perplexity says it plans to use Nvidia's new CPU	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	2,888,473	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-21.87%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	2,839,886	2,840,958	2,809,318
Change	-	-5.2%	32.27%	33.35%	10.77%	-22.1%	0.04%	-1.11%
P/E	33.7x	26.6x	35.2x	37.9x	36.5x	22.4x	19.9x	17x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.47x	4.93x	3.95x
PEG	-	1.3x	113.23x	1.7x	2.3x	0.8x	1.6x	1x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	8.77x	7.51x	6.36x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	8.62x	7.39x	6.18x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	14.3x	11.9x	9.64x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	18.5x	15.9x	13.4x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	43.9x	51.3x	45.8x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.28%	1.95%	2.18%
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%	0.95%	1.04%	1.12%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.34	19.54	22.92
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21.3%	20.7%	19.1%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	329,501	384,455	454,307
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	178,936	209,781
Net income ¹	61,271	72,738	72,361	88,136	101,832	129,242	145,542	169,734
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	388.84	388.84	388.84
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.	98.25x	39.69x	66.35x	-.--%	318B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	123.57x	39.45x	124.78x	0.14%	127B
CADENCE DESIGN SYSTEMS, INC.	83.51x	16.78x	36.47x	-.--%	104B
DATADOG, INC.	485.88x	19.85x	79.94x	-.--%	90.9B
SYNOPSYS, INC.	163.44x	9.52x	23.53x	-.--%	84.69B
SEA LIMITED	34.7x	1.83x	14.33x	-.--%	64.31B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	140.92x	5.5x	27.6x	-.--%	47.98B
ROBLOX CORPORATION	-37.75x	5.07x	24.28x	-.--%	40.83B
DASSAULT SYSTÈMES SE	18.89x	3.45x	9.6x	1.52%	27.71B
Average	123.49x	15.68x	45.21x	0.18%	100.5B
Weighted average by Cap.	134.34x	25.03x	59.07x	0.07%