Valuation Microsoft Corporation

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 07/09/2024 am IST			5-day change	1st Jan Change
401.70 ^USD	-1.64%		-3.70%	+6.82%

04:34am	Malaysia defends web traffic re-routing plan against online censorship concerns	RE
06/09	Microsoft, StopNCII Collaborating to Tackle Non-Consensual Images on Bing	MT

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	15,43,306	20,40,304	19,20,840	25,32,081	33,21,869	29,85,852	-	-
Change	-	32.2%	-5.86%	31.82%	31.19%	-10.12%	-	-
Enterprise Value (EV) ¹	14,70,106	19,68,116	18,65,864	24,68,056	32,91,263	29,24,250	28,64,857	27,74,660
Change	-	33.88%	-5.2%	32.27%	33.35%	-11.15%	-2.03%	-3.15%
P/E ratio	35.3x	33.7x	26.6x	35.2x	37.9x	30.4x	26.2x	22.3x
PBR	13x	14.3x	11.5x	12.3x	12.4x	8.46x	6.58x	5.31x
PEG	-	0.8x	1.3x	113.23x	1.7x	2.6x	1.6x	1.3x
Capitalization / Revenue	10.8x	12.1x	9.69x	11.9x	13.6x	10.7x	9.35x	8.12x
EV / Revenue	10.3x	11.7x	9.41x	11.6x	13.4x	10.5x	8.97x	7.55x
EV / EBITDA	22.4x	24.1x	19.1x	23.8x	25x	19.8x	16.7x	13.9x
EV / EBIT	27.8x	28.1x	22.4x	27.5x	30.1x	23.9x	20.3x	16.8x
EV / FCF	32.5x	35.1x	28.6x	41.5x	44.4x	37.9x	31x	23.9x
FCF Yield	3.08%	2.85%	3.49%	2.41%	2.25%	2.64%	3.22%	4.19%
Dividend per Share ²	2.04	2.24	2.48	2.72	3	3.234	3.607	4.019
Rate of return	1%	0.83%	0.97%	0.8%	0.67%	0.81%	0.9%	1%
EPS ²	5.76	8.05	9.65	9.68	11.8	13.2	15.33	18.05
Distribution rate	35.4%	27.8%	25.7%	28.1%	25.4%	24.5%	23.5%	22.3%
Net sales ¹	1,43,015	1,68,088	1,98,270	2,11,915	2,45,122	2,79,037	3,19,332	3,67,528
EBITDA ¹	65,755	81,602	97,843	1,03,555	1,31,720	1,47,716	1,71,076	1,99,761
EBIT ¹	52,959	69,916	83,383	89,694	1,09,433	1,22,449	1,41,147	1,64,869
Net income ¹	44,281	61,271	72,738	72,361	88,136	98,344	1,13,732	1,33,217
Net Debt ¹	-73,200	-72,188	-54,976	-64,025	-30,606	-61,601	-1,20,994	-2,11,191
Reference price ²	203.51	270.90	256.83	340.54	446.95	401.70	401.70	401.70
Nbr of stocks (in thousands)	75,83,440	75,31,575	74,79,033	74,35,488	74,32,306	74,33,038	-	-
Announcement Date	22/07/20	27/07/21	26/07/22	25/07/23	30/07/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
MICROSOFT CORPORATION	30.43x	10.48x	19.8x	+0.81%	2,986B
SYNOPSYS, INC.	47.67x	11.16x	26.73x	-.--%	71.27B
PALANTIR TECHNOLOGIES INC.	163.65x	23x	63.38x	-.--%	67.92B
CADENCE DESIGN SYSTEMS, INC.	61.7x	14.55x	31.9x	-.--%	67.78B
THE TRADE DESK, INC.	137.29x	19.52x	46.91x	-.--%	49.31B
DASSAULT SYSTÈMES SE	36.66x	6.77x	19x	+0.75%	48.91B
SEA LIMITED	92.07x	2.51x	21.66x	-.--%	44.33B
ATLASSIAN CORPORATION	-181.28x	7.8x	33.76x	-.--%	41.95B
ROBLOX CORPORATION	-26.77x	6.44x	41.13x	-.--%	28.24B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-40.38x	5.26x	37.69x	-.--%	27.45B
Average	32.10x	10.75x	34.20x	+0.16%	343.3B
Weighted average by Cap.	32.84x	10.69x	21.93x	+0.71%