Valuation Microsoft Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 09:24:57 23/09/2026 pm IST			5-day change	1st Jan Change
438.10 ^EUR	+0.62%		+1.97%	+5.75%

07:36pm	US companies face rise in cyber attacks	RE
07:21pm	Wall Street's $100 Problem

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	36,97,922	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	33.45%	-	-
Enterprise Value (EV) ¹	18,65,864	24,68,056	32,91,263	36,45,608	27,34,406	36,51,456	36,49,432	37,97,491
Change	-	32.27%	33.35%	10.77%	-24.99%	33.54%	-0.06%	4.06%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	25.3x	21.1x	17.2x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.48x	5.06x	3.94x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.6x	1.1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.46x	7.91x	6.53x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.34x	7.81x	6.7x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.3x	12.4x	10.3x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20x	16.8x	14.5x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	113x	79.7x	40.3x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.89%	1.26%	2.48%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.968	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.8%	0.86%	0.89%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.7	23.57	28.89
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	20.1%	18.1%	15.3%
Net sales ¹	1,98,270	2,11,915	2,45,122	2,81,724	3,31,839	3,91,037	4,67,272	5,66,565
EBITDA ¹	97,843	1,03,555	1,31,720	1,62,681	1,98,685	2,39,224	2,95,248	3,69,739
EBIT ¹	83,383	89,694	1,09,433	1,28,528	1,55,237	1,82,180	2,17,066	2,61,531
Net income ¹	72,738	72,361	88,136	1,01,832	1,33,749	1,46,972	1,75,768	2,12,952
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	498.00	498.00	498.00
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	25.28x	9.34x	15.26x	0.8%	3,69800Cr
PALANTIR TECHNOLOGIES INC.	121.22x	52.83x	85.74x	-.--%	44TCr
DATADOG, INC.	442.12x	18.87x	74.59x	-.--%	8.89TCr
CADENCE DESIGN SYSTEMS, INC.	63.04x	13.31x	28.07x	-.--%	8.34TCr
SYNOPSYS, INC.	103.03x	8.76x	22.21x	-.--%	7.84TCr
SEA LIMITED	34.97x	1.7x	13.59x	-.--%	6.35TCr
ATLASSIAN CORPORATION	190.66x	6.07x	23.49x	-.--%	4.78TCr
TWILIO INC.	33.12x	6.91x	33.18x	-.--%	4.37TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	111.55x	4.41x	21.4x	-.--%	3.84TCr
Average	125.00x	13.58x	35.28x	0.09%	50.96TCr
Weighted average by Cap.	47.33x	13.60x	23.88x	0.64%