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 2,847,616 - -
Change - -5.86% 31.82% 31.19% 11.29% -22.98% - -
Enterprise Value (EV) 1 1,968,116 1,865,864 2,468,056 3,291,263 3,645,608 2,799,030 2,800,102 2,768,461
Change - -5.2% 32.27% 33.35% 10.77% -23.22% 0.04% -1.13%
P/E 33.7x 26.6x 35.2x 37.9x 36.5x 22.1x 19.6x 16.7x
PBR 14.3x 11.5x 12.3x 12.4x 10.8x 6.38x 4.86x 3.89x
PEG - 1.3x 113.23x 1.7x 2.3x 0.8x 1.5x 1x
Capitalization / Revenue 12.1x 9.69x 11.9x 13.6x 13.1x 8.64x 7.41x 6.27x
EV / Revenue 11.7x 9.41x 11.6x 13.4x 12.9x 8.49x 7.28x 6.09x
EV / EBITDA 24.1x 19.1x 23.8x 25x 22.4x 14.1x 11.7x 9.51x
EV / EBIT 28.1x 22.4x 27.5x 30.1x 28.4x 18.2x 15.7x 13.2x
EV / FCF 35.1x 28.6x 41.5x 44.4x 50.9x 43.3x 50.6x 45.1x
FCF Yield 2.85% 3.49% 2.41% 2.25% 1.96% 2.31% 1.98% 2.22%
Dividend per Share 2 2.24 2.48 2.72 3 3.32 3.686 4.017 4.31
Rate of return 0.83% 0.97% 0.8% 0.67% 0.67% 0.96% 1.05% 1.12%
EPS 2 8.05 9.65 9.68 11.8 13.64 17.34 19.54 22.91
Distribution rate 27.8% 25.7% 28.1% 25.4% 24.3% 21.3% 20.6% 18.8%
Net sales 1 168,088 198,270 211,915 245,122 281,724 329,507 384,437 454,475
EBITDA 1 81,602 97,843 103,555 131,720 162,681 198,188 239,224 291,183
EBIT 1 69,916 83,383 89,694 109,433 128,528 153,658 178,908 209,609
Net income 1 61,271 72,738 72,361 88,136 101,832 129,242 145,584 169,597
Net Debt 1 -72,188 -54,976 -64,025 -30,606 -51,414 -48,586 -47,514 -79,155
Reference price 2 270.90 256.83 340.54 446.95 497.41 383.34 383.34 383.34
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, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
98.02x39.59x66.18x-.--% 317B
127.52x40.72x128.79x0.14% 131B
83.13x16.71x36.3x-.--% 103B
496.77x20.32x81.83x-.--% 92.94B
160.57x9.37x23.15x-.--% 83.2B
34.81x1.84x14.38x-.--% 64.5B
128.07x5.37x26.33x-.--% 46.67B
-36.49x4.88x23.41x-.--% 39.46B
101.85x5.3x25.53x-.--% 32.71B
Average 132.69x 16.01x 47.32x 0.02% 101.13B
Weighted average by Cap. 138.36x 25.26x 60.41x 0.02%

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

  1. Stock Market
  2. Stocks
  3. MSFT Stock
  4. MSFT Stock
  5. Valuation Microsoft Corporation