Valuation Microsoft Corporation Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 21/08/2026			5-day change	1st Jan Change
8,178.71 ^MXN	+0.24%		-2.96%	-6.15%

22/08	OpenAI cuts developer pricing for frontier GPT-5.6 Sol model by more than 20%	RE
22/08	Marvell Quarterly Results Poised for Upside Led by AI, Customer Wins, Oppenheimer Says	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	19,20,840	25,32,081	33,21,869	36,97,022	27,70,955	35,88,321	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	29.5%	-	-
Enterprise Value (EV) ¹	18,65,864	24,68,056	32,91,263	36,45,608	27,34,406	35,41,855	35,39,831	36,87,890
Change	-	32.27%	33.35%	10.77%	-24.99%	29.53%	-0.06%	4.18%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	24.5x	20.5x	16.8x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.28x	4.91x	3.83x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.53x	1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.18x	7.67x	6.33x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.06x	7.56x	6.5x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	14.8x	12x	9.97x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	19.4x	16.3x	14.1x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	110x	77.8x	42.1x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.91%	1.29%	2.38%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.898	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.81%	0.88%	0.91%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.69	23.62	28.76
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	19.8%	18%	15.4%
Net sales ¹	1,98,270	2,11,915	2,45,122	2,81,724	3,31,839	3,91,079	4,68,010	5,67,246
EBITDA ¹	97,843	1,03,555	1,31,720	1,62,681	1,98,685	2,39,933	2,95,379	3,69,739
EBIT ¹	83,383	89,694	1,09,433	1,28,528	1,55,237	1,82,165	2,17,118	2,62,387
Net income ¹	72,738	72,361	88,136	1,01,832	1,33,749	1,46,940	1,76,193	2,12,963
Net Debt ¹	-54,976	-64,025	-30,606	-51,414	-36,549	-46,466	-48,490	99,570
Reference price ²	256.83	340.54	446.95	497.41	373.02	483.24	483.24	483.24
Nbr of stocks (in thousands)	74,79,033	74,35,488	74,32,306	74,32,544	74,28,435	74,25,545	-	-
Announcement Date	26/07/22	25/07/23	30/07/24	30/07/25	29/07/26	-	-	-

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	24.54x	9.06x	14.76x	0.81%	3,58800Cr
PALANTIR TECHNOLOGIES INC.	118.8x	51.34x	83.33x	-.--%	43TCr
CADENCE DESIGN SYSTEMS, INC.	66.45x	14.02x	29.56x	-.--%	8.79TCr
DATADOG, INC.	417.68x	17.92x	70.83x	-.--%	8.46TCr
SYNOPSYS, INC.	147.43x	8.65x	22.06x	-.--%	7.62TCr
SEA LIMITED	39.64x	2x	15.94x	-.--%	7.2TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	125.01x	5.14x	24.78x	-.--%	4.48TCr
ATLASSIAN CORPORATION	173.64x	5.51x	21.29x	-.--%	4.35TCr
DASSAULT SYSTÈMES SE	22.53x	4.3x	11.86x	1.26%	3.47TCr
Average	126.19x	13.10x	32.71x	0.23%	49.6TCr
Weighted average by Cap.	46.73x	13.19x	23.04x	0.66%