|
End-of-day quote
Thailand S.E.
2026-09-04
|
5-day change | 1st Jan Change | ||
| 5.600 THB | +1.82% |
|
+0.90% | - |
| 10:59pm | Seattle Times, Newsday sue OpenAI, Microsoft, alleging copyright infringement | RE |
| 06:16pm | AI agents hijack German website, raising OpenAI oversight questions | 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 | 3,710,545 | - | - |
| Change | - | 31.82% | 31.19% | 11.29% | -25.05% | 33.91% | - | - |
| Enterprise Value (EV) 1 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,734,406 | 3,664,079 | 3,662,055 | 3,810,115 |
| Change | - | 32.27% | 33.35% | 10.77% | -24.99% | 34% | -0.06% | 4.04% |
| P/E | 26.6x | 35.2x | 37.9x | 36.5x | 20.8x | 25.4x | 21.2x | 17.4x |
| PBR | 11.5x | 12.3x | 12.4x | 10.8x | 6.26x | 6.5x | 5.08x | 3.96x |
| PEG | - | 113.23x | 1.7x | 2.3x | 0.7x | 2.62x | 1.1x | 0.8x |
| Capitalization / Revenue | 9.69x | 11.9x | 13.6x | 13.1x | 8.35x | 9.49x | 7.94x | 6.54x |
| EV / Revenue | 9.41x | 11.6x | 13.4x | 12.9x | 8.24x | 9.37x | 7.84x | 6.72x |
| EV / EBITDA | 19.1x | 23.8x | 25x | 22.4x | 13.8x | 15.3x | 12.4x | 10.3x |
| EV / EBIT | 22.4x | 27.5x | 30.1x | 28.4x | 17.6x | 20.1x | 16.9x | 14.5x |
| EV / FCF | 28.6x | 41.5x | 44.4x | 50.9x | 40.8x | 114x | 80.5x | 43.5x |
| FCF Yield | 3.49% | 2.41% | 2.25% | 1.96% | 2.45% | 0.88% | 1.24% | 2.3% |
| 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% | 0.78% | 0.85% | 0.88% |
| 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 | 198,270 | 211,915 | 245,122 | 281,724 | 331,839 | 391,083 | 467,327 | 567,246 |
| EBITDA 1 | 97,843 | 103,555 | 131,720 | 162,681 | 198,685 | 239,933 | 295,379 | 369,739 |
| EBIT 1 | 83,383 | 89,694 | 109,433 | 128,528 | 155,237 | 182,162 | 216,837 | 262,387 |
| Net income 1 | 72,738 | 72,361 | 88,136 | 101,832 | 133,749 | 146,917 | 175,738 | 212,199 |
| 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 | 499.70 | 499.70 | 499.70 |
| Nbr of stocks (in thousands) | 7,479,033 | 7,435,488 | 7,432,306 | 7,432,544 | 7,428,435 | 7,425,545 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.38x | 9.37x | 15.27x | 0.78% | 3,711B | |
| 115.09x | 49.69x | 80.66x | -.--% | 419B | |
| 60.91x | 12.87x | 27.14x | -.--% | 80.61B | |
| 377.46x | 16.1x | 63.63x | -.--% | 76.46B | |
| 99.15x | 8.46x | 21.44x | -.--% | 75.47B | |
| 37.81x | 1.89x | 15.09x | -.--% | 68.65B | |
| 191.6x | 6.11x | 23.61x | -.--% | 47.99B | |
| 112.02x | 4.6x | 22.35x | -.--% | 40.14B | |
| 27.12x | 5.59x | 26.85x | -.--% | 35.78B | |
| Average | 116.28x | 12.74x | 32.89x | 0.09% | 506.06B | |
| Weighted average by Cap. | 44.11x | 13.02x | 22.65x | 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
- MSFT19 Stock
- Valuation Microsoft Corporation
Select your edition
All financial news and data tailored to specific country editions
