Valuation Microsoft Corporation

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-06-16 EDT			Pre-market 06:04:07
479.14 ^USD	+0.88%		474.91	-0.88%

04-17	Meta Asked Microsoft, Amazon And Others To Help Finance Llama - The Information	RE
04-17	OpenAI, SoftBank Weigh U.K. Investment for Stargate AI Venture, FT Says, Citing Sources	DJ

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,543,306	2,040,304	1,920,840	2,532,081	3,321,869	3,561,229	-	-
Change	-	32.2%	-5.86%	31.82%	31.19%	7.21%	-	-
Enterprise Value (EV) ¹	1,470,106	1,968,116	1,865,864	2,468,056	3,291,263	3,516,951	3,479,460	3,437,253
Change	-	33.88%	-5.2%	32.27%	33.35%	6.86%	-1.07%	-1.21%
P/E ratio	35.3x	33.7x	26.6x	35.2x	37.9x	35.8x	31.7x	27.1x
PBR	13x	14.3x	11.5x	12.3x	12.4x	10.4x	8.05x	6.38x
PEG	-	0.8x	1.3x	113.23x	1.7x	2.6x	2.5x	1.6x
Capitalization / Revenue	10.8x	12.1x	9.69x	11.9x	13.6x	12.8x	11.3x	9.83x
EV / Revenue	10.3x	11.7x	9.41x	11.6x	13.4x	12.6x	11x	9.48x
EV / EBITDA	22.4x	24.1x	19.1x	23.8x	25x	22.6x	19.5x	16.7x
EV / EBIT	27.8x	28.1x	22.4x	27.5x	30.1x	27.9x	24.4x	21x
EV / FCF	32.5x	35.1x	28.6x	41.5x	44.4x	51.9x	44x	34.6x
FCF Yield	3.08%	2.85%	3.49%	2.41%	2.25%	1.93%	2.27%	2.89%
Dividend per Share ²	2.04	2.24	2.48	2.72	3	3.304	3.727	4.288
Rate of return	1%	0.83%	0.97%	0.8%	0.67%	0.69%	0.78%	0.89%
EPS ²	5.76	8.05	9.65	9.68	11.8	13.4	15.13	17.71
Distribution rate	35.4%	27.8%	25.7%	28.1%	25.4%	24.7%	24.6%	24.2%
Net sales ¹	143,015	168,088	198,270	211,915	245,122	279,026	316,473	362,466
EBITDA ¹	65,755	81,602	97,843	103,555	131,720	155,552	178,480	205,550
EBIT ¹	52,959	69,916	83,383	89,694	109,433	126,177	142,374	163,769
Net income ¹	44,281	61,271	72,738	72,361	88,136	99,993	112,689	130,360
Net Debt ¹	-73,200	-72,188	-54,976	-64,025	-30,606	-44,278	-81,769	-123,976
Reference price ²	203.51	270.90	256.83	340.54	446.95	479.14	479.14	479.14
Nbr of stocks (in thousands)	7,583,440	7,531,575	7,479,033	7,435,488	7,432,306	7,432,544	-	-
Announcement Date	7/22/20	7/27/21	7/26/22	7/25/23	7/30/24	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MICROSOFT CORPORATION	35.76x	12.6x	22.61x	0.69%	3,561B
PALANTIR TECHNOLOGIES INC.	419.5x	83.95x	186.79x	-.--%	334B
SEA LIMITED	52.59x	4.08x	26.08x	-.--%	93.65B
CADENCE DESIGN SYSTEMS, INC.	70.32x	15.65x	33.32x	-.--%	82.13B
SYNOPSYS, INC.	47.14x	10.13x	23.86x	-.--%	74.39B
ROBLOX CORPORATION	-70.04x	12.51x	60.98x	-.--%	68.13B
ATLASSIAN CORPORATION	-170.08x	9.69x	38.41x	-.--%	52.59B
DASSAULT SYSTÈMES SE	33.24x	6.1x	17.11x	0.85%	48.89B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-96.68x	7.6x	49.87x	-.--%	43.64B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	212.95x	45.9x	185.28x	0.08%	34.73B
Average	53.47x	20.82x	64.43x	0.16%	439.31B
Weighted average by Cap.	62.06x	17.96x	37.66x	0.57%