Valuation Microsoft Corporation

Equities

MSFT

US5949181045

Software

Market Closed - Nasdaq Other stock markets 01:30:00 14/05/2026 am IST			After hours 01:45:25 am
405.21 ^USD	-0.63%		404.44	-0.19%

01:44am	Microsoft eyeing startup deals for life after OpenAI	RE
12:53am	OpenAI chief Altman has over $2 billion stake in companies that dealt with OpenAI, court filing shows	RE

Company Valuation: Microsoft Corporation

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	20,40,304	19,20,840	25,32,081	33,21,869	36,97,022	30,29,093	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-18.07%	-	-
Enterprise Value (EV) ¹	19,68,116	18,65,864	24,68,056	32,91,263	36,45,608	29,80,163	29,81,394	29,49,938
Change	-	-5.2%	32.27%	33.35%	10.77%	-18.25%	0.04%	-1.06%
P/E ratio	33.7x	26.6x	35.2x	37.9x	36.5x	23.5x	20.9x	17.7x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.77x	5.16x	4.12x
PEG	-	1.3x	113.23x	1.7x	2.3x	0.9x	1.7x	1x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	9.19x	7.89x	6.69x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	9.05x	7.77x	6.51x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	15x	12.5x	10.1x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	19.4x	16.7x	14.1x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	45.7x	50.3x	43.2x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.19%	1.99%	2.31%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.686	4.036	4.37
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.9%	0.99%	1.07%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.32	19.5	22.99
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21.3%	20.7%	19%
Net sales ¹	1,68,088	1,98,270	2,11,915	2,45,122	2,81,724	3,29,462	3,83,929	4,52,944
EBITDA ¹	81,602	97,843	1,03,555	1,31,720	1,62,681	1,98,185	2,39,005	2,91,171
EBIT ¹	69,916	83,383	89,694	1,09,433	1,28,528	1,53,675	1,78,544	2,09,721
Net income ¹	61,271	72,738	72,361	88,136	1,01,832	1,29,172	1,45,170	1,69,900
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-48,929	-47,699	-79,155
Reference price ²	270.90	256.83	340.54	446.95	497.41	407.77	407.77	407.77
Nbr of stocks (in thousands)	75,31,575	74,79,033	74,35,488	74,32,306	74,32,544	74,28,435	-	-
Announcement Date	27/07/21	26/07/22	25/07/23	30/07/24	30/07/25	-	-	-

¹USD in Million²USD

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	23.54x	9.05x	15.04x	0.9%	3,02900Cr
PALANTIR TECHNOLOGIES INC.	100.38x	40.75x	68.14x	-.--%	33TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	154.49x	35.16x	118.96x	0.06%	12TCr
CADENCE DESIGN SYSTEMS, INC.	79.66x	16.01x	34.23x	-.--%	9.88TCr
SYNOPSYS, INC.	209.57x	10.95x	24.96x	-.--%	9.83TCr
SEA LIMITED	32.09x	1.69x	14.39x	-.--%	5.88TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-124.05x	6.41x	39x	-.--%	4.18TCr
ZOOM COMMUNICATIONS, INC.	29.17x	4.28x	9.93x	-.--%	3.03TCr
TWILIO INC.	91.17x	4.71x	23.17x	-.--%	2.93TCr
DASSAULT SYSTÈMES SE	19.88x	3.63x	10.12x	1.44%	2.98TCr
Average	61.59x	13.26x	35.79x	0.24%	38.6TCr
Weighted average by Cap.	39.27x	12.50x	23.68x	0.72%