|
End-of-day quote
Thailand S.E.
2026-11-06
|
5-day change | 1st Jan Change | ||
| 6.000 THB | -2.44% |
|
+1.69% | - |
| Nov. 07 | ROI-US stocks always rise after midterms. Is this time different?: McGeever | RE |
| Nov. 07 | Environmental groups embrace AI, even as they warn of data center impacts | RE |
Company Valuation: Microsoft Corporation
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,920,840 | 2,532,081 | 3,321,869 | 3,697,022 | 2,770,955 | 3,940,413 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 42.2% | - | - |
| Enterprise Value (EV) 1 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,734,406 | 3,926,289 | 3,891,170 | 3,970,472 |
| Change | - | 32.27% | 33.35% | 10.77% | -24.99% | 43.59% | -0.89% | 2.04% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 26.6x | 22.1x | 17.9x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | 6.26x | 6.87x | 5.33x | 4.18x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.4x | 1.1x | 0.8x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 9.95x | 8.27x | 6.74x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.24x | 9.92x | 8.17x | 6.8x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.8x | 16.1x | 13x | 10.5x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.6x | 21.1x | 17.5x | 14.5x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | 40.8x | 115x | 74.5x | 39.6x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | 2.45% | 0.87% | 1.34% | 2.53% |
| Dividend per Share 2 | 2.48 | 2.72 | 3 | 3.32 | 3.64 | 3.943 | 4.242 | 4.437 |
| Rate of return | 0.97% | 0.8% | 0.67% | 0.67% | 0.98% | 0.74% | 0.8% | 0.84% |
| EPS 2 | 9.65 | 9.68 | 11.8 | 13.64 | 17.95 | 19.93 | 24.03 | 29.64 |
| Distribution rate | 25.7% | 28.1% | 25.4% | 24.3% | 20.3% | 19.8% | 17.7% | 15% |
| Net sales 1 | 198,270 | 211,915 | 245,122 | 281,724 | 331,839 | 395,904 | 476,390 | 584,216 |
| EBITDA 1 | 97,843 | 103,555 | 131,720 | 162,681 | 198,685 | 244,408 | 298,966 | 377,425 |
| EBIT 1 | 83,383 | 89,694 | 109,433 | 128,528 | 155,237 | 185,807 | 222,963 | 273,413 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 101,832 | 133,749 | 148,708 | 178,826 | 217,239 |
| Net Debt 1 | -54,976 | -64,025 | -30,606 | -51,414 | -36,549 | -14,124 | -49,243 | 30,059 |
| Reference price 2 | 256.83 | 340.54 | 446.95 | 497.41 | 373.02 | 530.61 | 530.61 | 530.61 |
| Nbr of stocks (in thousands) | 7,479,033 | 7,435,488 | 7,432,306 | 7,432,544 | 7,428,435 | 7,426,195 | - | - |
| Announcement Date | 7/26/22 | 7/25/23 | 7/30/24 | 7/30/25 | 7/29/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.62x | 9.92x | 16.06x | 0.74% | 3,940B | |
| 95.56x | 43.75x | 70.51x | -.--% | 386B | |
| 17.4x | 5.28x | 9.17x | 1.77% | 362B | |
| 29.16x | 5.96x | 18.52x | 1.28% | 271B | |
| 199.12x | 17.65x | 51.68x | -.--% | 256B | |
| 1864.04x | 36.18x | 118.37x | -.--% | 223B | |
| 24.18x | 15.46x | 18.42x | -.--% | 130B | |
| 71.34x | 6.52x | 17.07x | -.--% | 106B | |
| 13.12x | 3.49x | 7.29x | -.--% | 93.14B | |
| Average | 260.06x | 16.02x | 36.34x | 0.42% | 640.83B | |
| Weighted average by Cap. | 109.90x | 13.02x | 24.86x | 0.68% |
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
- MSFT19 Stock
- Valuation Microsoft Corporation
Select your edition
All financial news and data tailored to specific country editions
