|
End-of-day quote
Thailand S.E.
15/10/2026
|
5-day change | 1st Jan Change | ||
| 5.950 THB | -1.65% |
|
0.00% | - |
| 02:40am | Nasdaq Falls to End Four-Week Winning Streak Amid Tech Sell-Off | MT |
| 02:20am | CoreWeave Sharp Sell-Off About Cost of Funding, Not Demand, Analysts Say | MT |
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 | 40,05,636 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 44.56% | - | - |
| Enterprise Value (EV) 1 | 18,65,864 | 24,68,056 | 32,91,263 | 36,45,608 | 27,34,406 | 39,53,795 | 39,77,175 | 41,05,206 |
| Change | - | 32.27% | 33.35% | 10.77% | -24.99% | 44.59% | 0.59% | 3.22% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 27.4x | 22.8x | 18.3x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | 6.26x | 7.01x | 5.48x | 4.27x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.78x | 1.2x | 0.7x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 10.2x | 8.55x | 7.03x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.24x | 10.1x | 8.49x | 7.2x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.8x | 16.5x | 13.4x | 11x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.6x | 21.7x | 18.3x | 15.6x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | 40.8x | 112x | 79.8x | 41x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | 2.45% | 0.89% | 1.25% | 2.44% |
| Dividend per Share 2 | 2.48 | 2.72 | 3 | 3.32 | 3.64 | 3.856 | 4.264 | 4.478 |
| Rate of return | 0.97% | 0.8% | 0.67% | 0.67% | 0.98% | 0.71% | 0.79% | 0.83% |
| EPS 2 | 9.65 | 9.68 | 11.8 | 13.64 | 17.95 | 19.72 | 23.61 | 29.41 |
| Distribution rate | 25.7% | 28.1% | 25.4% | 24.3% | 20.3% | 19.6% | 18.1% | 15.2% |
| Net sales 1 | 1,98,270 | 2,11,915 | 2,45,122 | 2,81,724 | 3,31,839 | 3,91,345 | 4,68,283 | 5,69,978 |
| EBITDA 1 | 97,843 | 1,03,555 | 1,31,720 | 1,62,681 | 1,98,685 | 2,39,588 | 2,96,058 | 3,72,989 |
| EBIT 1 | 83,383 | 89,694 | 1,09,433 | 1,28,528 | 1,55,237 | 1,82,411 | 2,17,571 | 2,62,864 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 1,01,832 | 1,33,749 | 1,47,063 | 1,76,166 | 2,16,679 |
| Net Debt 1 | -54,976 | -64,025 | -30,606 | -51,414 | -36,549 | -51,842 | -28,461 | 99,570 |
| Reference price 2 | 256.83 | 340.54 | 446.95 | 497.41 | 373.02 | 539.44 | 539.44 | 539.44 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.36x | 10.1x | 16.5x | 0.71% | 4,00600Cr | |
| 129.26x | 57.21x | 93.17x | -.--% | 48TCr | |
| 20.24x | 5.8x | 10.1x | 1.48% | 41TCr | |
| 234.93x | 20.94x | 61.3x | -.--% | 30TCr | |
| 2445.7x | 40.91x | 133.83x | -.--% | 25TCr | |
| 28.39x | 5.72x | 18.01x | 1.33% | 26TCr | |
| 94.23x | 9.35x | 25.03x | -.--% | 15TCr | |
| 58.97x | 15.86x | 41.77x | -.--% | 13TCr | |
| 479.45x | 20.38x | 80.54x | -.--% | 9.56TCr | |
| Average | 390.95x | 20.70x | 53.36x | 0.39% | 67.69TCr | |
| Weighted average by Cap. | 154.41x | 15.43x | 31.04x | 0.63% |
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
- MSFT19 Stock
- Valuation Microsoft Corporation
Select your edition
All financial news and data tailored to specific country editions
