Valuation Microsoft Corporation Thailand S.E.

Stocks

MSFT80

TH0150121109

Software

End-of-day quote Thailand S.E. 12/11/2026			5-day change	1st Jan Change
8.850 ^THB	-1.67%		+1.14%	+14.94%

03:11am	North Korean hackers steal more than $400 million using video images, FBI says	RE
03:09am	Cerebras lifts annual sales forecast on strong AI-linked demand, shares surge	RE

Company Valuation: Microsoft Corporation

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	38,69,976	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	39.66%	-	-
Enterprise Value (EV) ¹	18,65,864	24,68,056	32,91,263	36,45,608	27,34,406	38,55,851	38,43,653	39,00,034
Change	-	32.27%	33.35%	10.77%	-24.99%	41.01%	-0.32%	1.47%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	26.3x	21.7x	17.6x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.77x	5.25x	4.12x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.4x	1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.77x	8.11x	6.62x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.74x	8.06x	6.67x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.8x	12.8x	10.2x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20.7x	17.2x	14.2x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	118x	81.7x	41.3x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.85%	1.22%	2.42%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.943	4.242	4.437
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.75%	0.81%	0.85%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.92	24.05	29.64
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	19.8%	17.6%	15%
Net sales ¹	1,98,270	2,11,915	2,45,122	2,81,724	3,31,839	3,95,962	4,77,139	5,84,877
EBITDA ¹	97,843	1,03,555	1,31,720	1,62,681	1,98,685	2,44,082	3,01,078	3,81,523
EBIT ¹	83,383	89,694	1,09,433	1,28,528	1,55,237	1,85,842	2,23,114	2,73,727
Net income ¹	72,738	72,361	88,136	1,01,832	1,33,749	1,48,825	1,78,826	2,17,488
Net Debt ¹	-54,976	-64,025	-30,606	-51,414	-36,549	-14,124	-26,322	30,059
Reference price ²	256.83	340.54	446.95	497.41	373.02	523.00	523.00	523.00
Nbr of stocks (in thousands)	74,79,033	74,35,488	74,32,306	74,32,544	74,28,435	74,26,195	-	-
Announcement Date	26/07/22	25/07/23	30/07/24	30/07/25	29/07/26	-	-	-

¹USD in Million²USD

Estimates

P/E, Detailed evolution

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	26.15x	9.74x	15.8x	0.76%	3,87000Cr
PALANTIR TECHNOLOGIES INC.	103x	47.15x	76.02x	-.--%	42TCr
ORACLE CORPORATION	19.23x	5.7x	9.9x	1.59%	40TCr
PALO ALTO NETWORKS, INC.	217.04x	18.84x	55.16x	-.--%	27TCr
SAP SE	29.38x	5.97x	18.54x	1.27%	27TCr
CROWDSTRIKE HOLDINGS, INC.	1889.31x	38.26x	125.16x	-.--%	24TCr
APPLOVIN CORPORATION	24.91x	16x	19.06x	-.--%	13TCr
SERVICENOW, INC.	71.9x	6.57x	17.2x	-.--%	11TCr
FORTINET, INC.	39.66x	10.91x	28.18x	-.--%	9.41TCr
Average	268.95x	17.68x	40.56x	0.4%	64TCr
Weighted average by Cap.	116.87x	13.65x	26.42x	0.67%