|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20,130.00 ARS | -1.42% |
|
-0.05% | -18.60% |
| 10:22am | New York Times-led group asks court to sanction OpenAI in US copyright dispute | RE |
| 10:03am | Meta debuts Muse Spark 1.1 with preview open to developers | 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 | 2,847,616 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
| 98.02x | 39.59x | 66.18x | -.--% | 317B | ||
| 127.52x | 40.72x | 128.79x | 0.14% | 131B | ||
| 83.13x | 16.71x | 36.3x | -.--% | 103B | ||
| 496.77x | 20.32x | 81.83x | -.--% | 92.94B | ||
| 160.57x | 9.37x | 23.15x | -.--% | 83.2B | ||
| 34.81x | 1.84x | 14.38x | -.--% | 64.5B | ||
| 128.07x | 5.37x | 26.33x | -.--% | 46.67B | ||
| -36.49x | 4.88x | 23.41x | -.--% | 39.46B | ||
| 101.85x | 5.3x | 25.53x | -.--% | 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
- Stock Market
- Stocks
- MSFT Stock
- MSFT Stock
- Valuation Microsoft Corporation
Select your edition
All financial news and data tailored to specific country editions
















