|
Market Closed -
Nasdaq
01:30:00 12/09/2026 am IST
|
After hours 03:06:20 am | |||
| 495.63 USD | +0.65% |
|
495.11 | -0.10% |
| 12:43am | US Senate negotiators consider requiring AI firms to mitigate known major risks | RE |
| 12:02am | OpenAI's Altman May Slow Down AI Development | 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 | 36,56,636 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 31.96% | - | - |
| Enterprise Value (EV) 1 | 18,65,864 | 24,68,056 | 32,91,263 | 36,45,608 | 27,34,406 | 36,10,170 | 36,08,146 | 37,56,205 |
| Change | - | 32.27% | 33.35% | 10.77% | -24.99% | 32.03% | -0.06% | 4.1% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 25x | 20.9x | 17.1x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | 6.26x | 6.4x | 5.01x | 3.9x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.58x | 1.1x | 0.8x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 9.35x | 7.82x | 6.45x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.24x | 9.23x | 7.72x | 6.62x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.8x | 15.1x | 12.3x | 10.2x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.6x | 19.8x | 16.6x | 14.3x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | 40.8x | 112x | 79.3x | 42.9x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | 2.45% | 0.89% | 1.26% | 2.33% |
| Dividend per Share 2 | 2.48 | 2.72 | 3 | 3.32 | 3.64 | 3.898 | 4.26 | 4.421 |
| Rate of return | 0.97% | 0.8% | 0.67% | 0.67% | 0.98% | 0.79% | 0.87% | 0.9% |
| EPS 2 | 9.65 | 9.68 | 11.8 | 13.64 | 17.95 | 19.69 | 23.57 | 28.76 |
| Distribution rate | 25.7% | 28.1% | 25.4% | 24.3% | 20.3% | 19.8% | 18.1% | 15.4% |
| Net sales 1 | 1,98,270 | 2,11,915 | 2,45,122 | 2,81,724 | 3,31,839 | 3,91,082 | 4,67,322 | 5,67,246 |
| EBITDA 1 | 97,843 | 1,03,555 | 1,31,720 | 1,62,681 | 1,98,685 | 2,38,986 | 2,94,297 | 3,69,739 |
| EBIT 1 | 83,383 | 89,694 | 1,09,433 | 1,28,528 | 1,55,237 | 1,82,161 | 2,16,834 | 2,62,387 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 1,01,832 | 1,33,749 | 1,46,916 | 1,75,735 | 2,12,199 |
| 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 | 492.44 | 492.44 | 492.44 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.01x | 9.23x | 15.11x | 0.79% | 3,65700Cr | |
| 108.66x | 47.21x | 76.63x | -.--% | 40TCr | |
| 393.04x | 16.8x | 66.42x | -.--% | 7.96TCr | |
| 59.29x | 12.53x | 26.43x | -.--% | 7.85TCr | |
| 99.99x | 8.53x | 21.61x | -.--% | 7.61TCr | |
| 36.33x | 1.78x | 14.22x | -.--% | 6.6TCr | |
| 181.48x | 5.77x | 22.3x | -.--% | 4.55TCr | |
| 117.76x | 4.65x | 22.77x | -.--% | 4.06TCr | |
| 26.9x | 5.55x | 26.62x | -.--% | 3.55TCr | |
| -30.7x | 4.36x | 24.83x | -.--% | 3.21TCr | |
| Average | 101.78x | 11.64x | 31.69x | 0.08% | 45.09TCr | |
| Weighted average by Cap. | 42.96x | 12.52x | 22.05x | 0.64% |
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
- Valuation Microsoft Corporation
Select your edition
All financial news and data tailored to specific country editions
