Valuation Microsoft Corporation

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-04-16 EDT			After hours 19:59:39
420.26 ^USD	+2.20%		420.50	+0.06%

09:29pm	OpenAI to spend more than $20 billion on Cerebras chips, receive equity stake - The Information	RE
09:28pm	OpenAI to spend more than $20 billion on Cerebras chips, receive equity stake, The Information reports	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,040,304	1,920,840	2,532,081	3,321,869	3,697,022	3,120,695	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-15.59%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	3,061,328	3,027,157	2,997,911
Change	-	-5.2%	32.27%	33.35%	10.77%	-16.03%	-1.12%	-0.97%
P/E ratio	33.7x	26.6x	35.2x	37.9x	36.5x	24.5x	22.2x	18.6x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	7.04x	5.4x	4.32x
PEG	-	1.3x	113.23x	1.7x	2.3x	1x	2.1x	1x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	9.52x	8.24x	7.08x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	9.34x	7.99x	6.8x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	15.5x	13.1x	10.9x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	20.2x	17.4x	14.7x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	43.3x	38.4x	31.5x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.31%	2.6%	3.18%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.562	4.005	4.239
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.85%	0.95%	1.01%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.13	18.95	22.58
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	20.8%	21.1%	18.8%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	327,863	378,857	440,946
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	197,311	231,387	275,114
EBIT ¹	69,916	83,383	89,694	109,433	128,528	151,649	174,457	203,549
Net income ¹	61,271	72,738	72,361	88,136	101,832	127,584	141,716	167,198
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-59,367	-93,537	-122,784
Reference price ²	270.90	256.83	340.54	446.95	497.41	420.26	420.26	420.26
Nbr of stocks (in thousands)	7,531,575	7,479,033	7,435,488	7,432,306	7,432,544	7,425,629	-	-
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.($)
MICROSOFT CORPORATION	24.01x	9.13x	15.18x	0.87%	3,054B
PALANTIR TECHNOLOGIES INC.	125.66x	45.25x	77.63x	-.--%	340B
SYNOPSYS, INC.	179.04x	9.46x	21.57x	-.--%	83.99B
CADENCE DESIGN SYSTEMS, INC.	63.42x	13.48x	28.25x	-.--%	83.96B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	90.1x	31.71x	85.69x	-.--%	78.79B
SEA LIMITED	33.42x	2.05x	13.11x	-.--%	53.48B
ROBLOX CORPORATION	-36.35x	4.66x	18.84x	-.--%	42.37B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-115.93x	6.05x	36.82x	-.--%	39.66B
DASSAULT SYSTÈMES SE	18.94x	3.36x	9.31x	1.56%	28.08B
ZOOM COMMUNICATIONS, INC.	25.22x	3.47x	8.05x	-.--%	26.23B
Average	40.75x	12.86x	31.44x	0.24%	383.01B
Weighted average by Cap.	36.64x	12.64x	22.74x	0.7%