Valuation Microsoft Corporation

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 23/07/2026 am IST			After hours 05:30:00 am
390.34 ^USD	-1.86%		389.42	-0.23%

06:46am	Pichai pushes back on claims Google is losing ground in AI race	RE
04:32am	OpenAI's Australian data centre drops water recycling plan, testing a drive to curb resource use	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,40,304	19,20,840	25,32,081	33,21,869	36,97,022	28,99,615	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-21.57%	-	-
Enterprise Value (EV) ¹	19,68,116	18,65,864	24,68,056	32,91,263	36,45,608	28,43,416	28,65,652	28,69,853
Change	-	-5.2%	32.27%	33.35%	10.77%	-22%	0.78%	0.15%
P/E	33.7x	26.6x	35.2x	37.9x	36.5x	22.5x	20x	17.1x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.5x	4.96x	3.96x
PEG	-	1.3x	113.23x	1.7x	2.3x	0.8x	1.6x	1x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	8.8x	7.53x	6.36x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	8.63x	7.45x	6.29x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	14.3x	12x	9.81x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	18.5x	16x	13.7x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	44.2x	50.2x	44.4x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.26%	1.99%	2.25%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.679	3.856	4.279
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.94%	0.99%	1.1%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.33	19.51	22.86
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21.2%	19.8%	18.7%
Net sales ¹	1,68,088	1,98,270	2,11,915	2,45,122	2,81,724	3,29,553	3,84,874	4,56,115
EBITDA ¹	81,602	97,843	1,03,555	1,31,720	1,62,681	1,99,047	2,39,800	2,92,506
EBIT ¹	69,916	83,383	89,694	1,09,433	1,28,528	1,53,727	1,79,056	2,10,142
Net income ¹	61,271	72,738	72,361	88,136	1,01,832	1,29,195	1,45,514	1,69,262
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-56,199	-33,963	-29,762
Reference price ²	270.90	256.83	340.54	446.95	497.41	390.34	390.34	390.34
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

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	22.92x	8.8x	14.56x	0.92%	2,95500Cr
PALANTIR TECHNOLOGIES INC.	98.34x	39.72x	66.41x	-.--%	32TCr
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	121.79x	38.88x	122.97x	0.14%	13TCr
CADENCE DESIGN SYSTEMS, INC.	76.62x	15.4x	33.57x	-.--%	9.51TCr
DATADOG, INC.	460.23x	19.78x	79.53x	-.--%	9.07TCr
SYNOPSYS, INC.	144.21x	8.47x	21.62x	-.--%	7.45TCr
SEA LIMITED	35.36x	1.86x	14.55x	-.--%	6.51TCr
TAKE-TWO INTERACTIVE SOFTWARE, INC.	119.76x	5.02x	24.84x	-.--%	4.38TCr
ROBLOX CORPORATION	-35.27x	4.65x	22.26x	-.--%	3.76TCr
TWILIO INC.	92.74x	4.8x	23.11x	-.--%	2.98TCr
Average	113.67x	14.74x	42.34x	0.11%	38.34TCr
Weighted average by Cap.	47.73x	12.53x	24.81x	0.72%