Valuation Microsoft Corporation

Equities

MSFT

US5949181045

Software

Market Closed - Nasdaq Other stock markets 02:30:00 06/12/2025 am IST			Pre-market 04:43:46 pm
483.16 ^USD	+0.48%		484.00	+0.17%

02:03pm	Nagarro becomes OpenAI services partner	RE
06/12	OpenAI's product head for ChatGPT Nick Turley says seeing lots of confusion about ads rumors in ChatGPT, there are no live tests for ads	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	35,91,028	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-2.87%	-	-
Enterprise Value (EV) ¹	19,68,116	18,65,864	24,68,056	32,91,263	36,45,608	35,26,991	35,01,411	34,51,773
Change	-	-5.2%	32.27%	33.35%	10.77%	-3.25%	-0.73%	-1.42%
P/E ratio	33.7x	26.6x	35.2x	37.9x	36.5x	30.7x	25.9x	22x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	8.08x	6.23x	5x
PEG	-	1.3x	113.23x	1.7x	2.3x	2x	1.4x	1.2x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	11x	9.54x	8.25x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	10.8x	9.3x	7.93x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	17.7x	15.1x	12.4x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	23.4x	20.2x	17.1x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	46.6x	40.5x	29.6x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.15%	2.47%	3.37%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.572	4.006	4.255
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.74%	0.83%	0.88%
EPS ²	8.05	9.65	9.68	11.8	13.64	15.75	18.66	21.99
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	22.7%	21.5%	19.3%
Net sales ¹	1,68,088	1,98,270	2,11,915	2,45,122	2,81,724	3,27,318	3,76,375	4,35,309
EBITDA ¹	81,602	97,843	1,03,555	1,31,720	1,62,681	1,99,730	2,32,205	2,77,348
EBIT ¹	69,916	83,383	89,694	1,09,433	1,28,528	1,50,531	1,73,507	2,02,296
Net income ¹	61,271	72,738	72,361	88,136	1,01,832	1,17,234	1,38,738	1,62,963
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-64,037	-89,617	-1,39,255
Reference price ²	270.90	256.83	340.54	446.95	497.41	483.16	483.16	483.16
Nbr of stocks (in thousands)	75,31,575	74,79,033	74,35,488	74,32,306	74,32,544	74,32,378	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MICROSOFT CORPORATION	30.73x	10.79x	17.64x	0.74%	3,59100Cr
PALANTIR TECHNOLOGIES INC.	313.79x	96.72x	195.38x	-.--%	43TCr
CADENCE DESIGN SYSTEMS, INC.	86.27x	17.27x	36.14x	-.--%	9.19TCr
SYNOPSYS, INC.	89.75x	14.24x	34.46x	-.--%	8.9TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	267.26x	84.97x	256.51x	0.11%	8.08TCr
SEA LIMITED	49.29x	3.21x	20.53x	-.--%	7.93TCr
ROBLOX CORPORATION	-61.9x	9.9x	41.25x	-.--%	6.76TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-125.85x	7.17x	47.66x	-.--%	4.58TCr
ATLASSIAN CORPORATION	-883.01x	6.12x	22.94x	-.--%	4.19TCr
DASSAULT SYSTÈMES SE	26.2x	4.68x	13.24x	1.12%	3.64TCr
Average	-20.75x	25.51x	68.57x	0.2%	45.57TCr
Weighted average by Cap.	53.04x	20.20x	40.19x	0.59%