Valuation Microsoft Corporation

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-01-16 EST			5-day change	1st Jan Change
459.86 ^USD	+0.70%		-4.05%	-4.91%

01-17	Musk seeks up to $134 billion from OpenAI and Microsoft	RE
01-16	Microsoft president Brad Smith welcomes bipartisan effort to expand America's energy generation capacity	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	3,417,853	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-7.55%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	3,355,662	3,332,115	3,283,581
Change	-	-5.2%	32.27%	33.35%	10.77%	-7.95%	-0.7%	-1.46%
P/E ratio	33.7x	26.6x	35.2x	37.9x	36.5x	29.2x	24.7x	20.9x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	7.68x	5.92x	4.75x
PEG	-	1.3x	113.23x	1.7x	2.3x	1.9x	1.4x	1.1x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	10.5x	9.09x	7.82x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	10.3x	8.86x	7.51x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	16.9x	14.4x	11.9x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	22.3x	19.2x	16.1x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	44.7x	39.1x	30.4x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.24%	2.56%	3.29%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.571	3.998	4.26
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.78%	0.87%	0.93%
EPS ²	8.05	9.65	9.68	11.8	13.64	15.77	18.64	22.05
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	22.6%	21.5%	19.3%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	326,878	376,172	437,028
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	198,934	231,667	276,605
EBIT ¹	69,916	83,383	89,694	109,433	128,528	150,642	173,732	203,533
Net income ¹	61,271	72,738	72,361	88,136	101,832	117,473	138,788	163,718
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-62,192	-85,738	-134,272
Reference price ²	270.90	256.83	340.54	446.95	497.41	459.86	459.86	459.86
Nbr of stocks (in thousands)	7,531,575	7,479,033	7,435,488	7,432,306	7,432,544	7,432,378	-	-
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	29.17x	10.27x	16.87x	0.78%	3,418B
PALANTIR TECHNOLOGIES INC.	296.67x	90.88x	183.47x	-.--%	407B
SYNOPSYS, INC.	187.97x	11.08x	24.31x	-.--%	98.78B
CADENCE DESIGN SYSTEMS, INC.	81.19x	16.25x	33.98x	-.--%	86.41B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	280.64x	89.31x	269.63x	0.1%	86.18B
SEA LIMITED	44.73x	2.88x	18.37x	-.--%	71.88B
ROBLOX CORPORATION	-56.16x	8.94x	37.15x	-.--%	61.26B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-124.39x	6.96x	46.04x	-.--%	44.37B
DASSAULT SYSTÈMES SE	26.79x	4.76x	13.51x	1.09%	36.84B
ATLASSIAN CORPORATION	-622.67x	4.42x	16.52x	-.--%	31.19B
Average	14.39x	24.57x	65.98x	0.2%	434.22B
Weighted average by Cap.	56.69x	19.27x	38.61x	0.62%