Valuation Microsoft Corporation

Equities

MSFT

US5949181045

Software

Real-time Estimate Cboe BZX Other stock markets 09:01:43 06/03/2026 pm IST			5-day change	1st Jan Change
411.75 ^USD	+0.26%		+4.66%	-15.00%

08:36pm	MICROSOFT CORP : Jefferies maintains a Buy rating	ZD
08:10pm	Trade Desk Unlikely to See Near-Term Boost From Potential OpenAI Partnership, Wedbush Says	MT

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	30,49,557	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-17.51%	-	-
Enterprise Value (EV) ¹	19,68,116	18,65,864	24,68,056	32,91,263	36,45,608	29,92,763	29,62,481	29,21,567
Change	-	-5.2%	32.27%	33.35%	10.77%	-17.91%	-1.01%	-1.38%
P/E ratio	33.7x	26.6x	35.2x	37.9x	36.5x	23.9x	21.6x	18.2x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.87x	5.25x	4.2x
PEG	-	1.3x	113.23x	1.7x	2.3x	0.9x	2.1x	1x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	9.3x	8.06x	6.92x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	9.13x	7.83x	6.63x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	15.1x	12.8x	10.6x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	19.8x	17x	14.4x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	42.3x	36.8x	29.8x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.36%	2.72%	3.36%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.604	3.989	4.239
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.88%	0.97%	1.03%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.19	18.99	22.53
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21%	21%	18.8%
Net sales ¹	1,68,088	1,98,270	2,11,915	2,45,122	2,81,724	3,27,772	3,78,144	4,40,517
EBITDA ¹	81,602	97,843	1,03,555	1,31,720	1,62,681	1,97,758	2,31,845	2,75,236
EBIT ¹	69,916	83,383	89,694	1,09,433	1,28,528	1,51,513	1,73,880	2,03,364
Net income ¹	61,271	72,738	72,361	88,136	1,01,832	1,27,641	1,41,888	1,66,679
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-56,794	-87,076	-1,27,990
Reference price ²	270.90	256.83	340.54	446.95	497.41	410.68	410.68	410.68
Nbr of stocks (in thousands)	75,31,575	74,79,033	74,35,488	74,32,306	74,32,544	74,25,629	-	-
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	23.89x	9.13x	15.13x	0.88%	3,05000Cr
PALANTIR TECHNOLOGIES INC.	134.23x	48.71x	83.45x	-.--%	37TCr
SYNOPSYS, INC.	182.06x	9.54x	21.63x	-.--%	8.47TCr
CADENCE DESIGN SYSTEMS, INC.	61.82x	13.3x	27.87x	-.--%	8.28TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	239.47x	72.39x	227.55x	-.--%	7.15TCr
SEA LIMITED	35.34x	2.19x	13.99x	-.--%	5.65TCr
ROBLOX CORPORATION	-40.49x	5.19x	20.88x	-.--%	4.68TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-115.06x	6.01x	36.55x	-.--%	3.94TCr
DASSAULT SYSTÈMES SE	20.71x	3.6x	10.11x	1.42%	2.82TCr
ZOOM COMMUNICATIONS, INC.	22.05x	2.75x	6.4x	-.--%	2.28TCr
Average	56.40x	17.28x	46.36x	0.23%	38.47TCr
Weighted average by Cap.	40.59x	13.90x	26.16x	0.71%