Valuation Microsoft Corporation CINNOBER BOAT

Stocks

Real-time Estimate Cboe BZX Other stock markets 08:00:00 2026-07-27 pm EDT			5-day change	1st Jan Change
385.69 ^USD	0.00%		0.00%	-

12:32am	Chips jolted as momentum shifts in AI	RE
12:31am	MORNING BID EUROPE-Chips jolted as momentum shifts in AI	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,040,304	1,920,840	2,532,081	3,321,869	3,697,022	2,890,404	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-21.82%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	2,834,383	2,855,439	2,873,114
Change	-	-5.2%	32.27%	33.35%	10.77%	-22.25%	0.74%	0.62%
P/E	33.7x	26.6x	35.2x	37.9x	36.5x	22.4x	19.9x	17x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	6.48x	4.95x	3.95x
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	8.77x	7.51x	6.34x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	8.6x	7.42x	6.3x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	14.2x	11.9x	9.81x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	18.4x	16x	13.7x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	44x	50x	44.5x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.27%	2%	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%	0.95%	0.99%	1.1%
EPS ²	8.05	9.65	9.68	11.8	13.64	17.35	19.51	22.88
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	21.2%	19.8%	18.7%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	329,550	384,802	456,148
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	199,047	239,859	292,789
EBIT ¹	69,916	83,383	89,694	109,433	128,528	153,726	179,021	210,162
Net income ¹	61,271	72,738	72,361	88,136	101,832	129,292	145,476	169,269
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-56,021	-34,965	-17,290
Reference price ²	270.90	256.83	340.54	446.95	497.41	389.10	389.10	389.10
Nbr of stocks (in thousands)	7,531,575	7,479,033	7,435,488	7,432,306	7,432,544	7,428,435	-	-
Announcement Date	7/27/21	7/26/22	7/25/23	7/30/24	7/30/25	-	-	-

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.($)
PALANTIR TECHNOLOGIES INC.	90.94x	36.68x	61.16x	-.--%	315B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	110.51x	35.26x	111.51x	0.16%	115B
DATADOG, INC.	445.91x	19.13x	76.92x	-.--%	89.65B
SYNOPSYS, INC.	138.39x	8.16x	20.83x	-.--%	74.48B
SEA LIMITED	33.28x	1.73x	13.55x	-.--%	63.94B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	117.59x	4.93x	24.38x	-.--%	45.29B
ROBLOX CORPORATION	-31.93x	4.18x	20x	-.--%	34.67B
DASSAULT SYSTÈMES SE	19.96x	3.74x	10.34x	1.42%	30.74B
TWILIO INC.	90.49x	4.67x	22.51x	-.--%	29.52B
Average	112.79x	13.17x	40.13x	0.17%	88.75B
Weighted average by Cap.	126.84x	23.39x	55.36x	0.08%