|
Market Closed -
Other stock markets
|
Pre-market 07:05:12 | |||
| 390.34 USD | -1.77% |
|
392.68 | +0.60% |
| 06:59am | Hedge funds sold broader tech ahead of SpaceX IPO, JPMorgan data shows | RE |
| 06:57am | HEDGE FLOW-Hedge funds sold broader tech ahead of SpaceX IPO, JPMorgan data shows | RE |
Company Valuation: Microsoft Corporation
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 | 2,899,615 | - | - |
| Change | - | -5.86% | 31.82% | 31.19% | 11.29% | -21.57% | - | - |
| Enterprise Value (EV) 1 | 1,968,116 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,851,029 | 2,852,101 | 2,820,460 |
| Change | - | -5.2% | 32.27% | 33.35% | 10.77% | -21.8% | 0.04% | -1.11% |
| P/E Ratio | 33.7x | 26.6x | 35.2x | 37.9x | 36.5x | 22.5x | 20x | 17x |
| PBR | 14.3x | 11.5x | 12.3x | 12.4x | 10.8x | 6.48x | 4.94x | 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 | 8.79x | 7.53x | 6.38x |
| EV / Revenue | 11.7x | 9.41x | 11.6x | 13.4x | 12.9x | 8.64x | 7.41x | 6.2x |
| EV / EBITDA | 24.1x | 19.1x | 23.8x | 25x | 22.4x | 14.4x | 11.9x | 9.65x |
| 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 | 43.8x | 48.1x | 41.5x |
| FCF Yield | 2.85% | 3.49% | 2.41% | 2.25% | 1.96% | 2.28% | 2.08% | 2.41% |
| 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% | 0.94% | 1.03% | 1.12% |
| EPS 2 | 8.05 | 9.65 | 9.68 | 11.8 | 13.64 | 17.34 | 19.55 | 23 |
| 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 | 330,052 | 384,849 | 454,701 |
| EBITDA 1 | 81,602 | 97,843 | 103,555 | 131,720 | 162,681 | 198,214 | 238,932 | 292,132 |
| EBIT 1 | 69,916 | 83,383 | 89,694 | 109,433 | 128,528 | 153,926 | 179,151 | 210,614 |
| Net income 1 | 61,271 | 72,738 | 72,361 | 88,136 | 101,832 | 129,242 | 145,293 | 169,728 |
| 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 | 390.34 | 390.34 | 390.34 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.51x | 8.64x | 14.38x | 0.94% | 2,900B | |
| 96.75x | 39.23x | 65.59x | -.--% | 314B | |
| 112.92x | 33.54x | 113.49x | 0.16% | 113B | |
| 85.41x | 17.15x | 37.4x | -.--% | 106B | |
| 169.13x | 9.78x | 24.95x | -.--% | 87.37B | |
| 420.27x | 18.12x | 72.99x | -.--% | 83.38B | |
| 28.2x | 1.44x | 11.21x | -.--% | 52.48B | |
| 122.98x | 4.51x | 22.96x | -.--% | 39.38B | |
| 97.65x | 5.06x | 24.32x | -.--% | 31.36B | |
| -28.57x | 3.77x | 18.07x | -.--% | 31.14B | |
| Average | 112.73x | 14.12x | 40.54x | 0.11% | 375.79B | |
| Weighted average by Cap. | 46.78x | 12.21x | 24.00x | 0.73% |
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
- Valuation Microsoft Corporation
Select your edition
All financial news and data tailored to specific country editions
