Valuation Microsoft Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2025-12-05 pm EST			Pre-market 08:14:24 am
483.16 ^USD	+0.48%		483.58	+0.09%

03:33am	Nagarro becomes OpenAI services partner	RE
Dec. 05	OpenAI's product head for ChatGPT Nick Turley says seeing lots of confusion about ads rumors in ChatGPT, there are no live tests for ads	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,040,304	1,920,840	2,532,081	3,321,869	3,697,022	3,591,028	-	-
Change	-	-5.86%	31.82%	31.19%	11.29%	-2.87%	-	-
Enterprise Value (EV) ¹	1,968,116	1,865,864	2,468,056	3,291,263	3,645,608	3,526,991	3,501,411	3,451,773
Change	-	-5.2%	32.27%	33.35%	10.77%	-3.25%	-0.73%	-1.42%
P/E ratio	33.7x	26.6x	35.2x	37.9x	36.5x	30.7x	25.9x	22x
PBR	14.3x	11.5x	12.3x	12.4x	10.8x	8.08x	6.23x	5x
PEG	-	1.3x	113.23x	1.7x	2.3x	2x	1.4x	1.2x
Capitalization / Revenue	12.1x	9.69x	11.9x	13.6x	13.1x	11x	9.54x	8.25x
EV / Revenue	11.7x	9.41x	11.6x	13.4x	12.9x	10.8x	9.3x	7.93x
EV / EBITDA	24.1x	19.1x	23.8x	25x	22.4x	17.7x	15.1x	12.4x
EV / EBIT	28.1x	22.4x	27.5x	30.1x	28.4x	23.4x	20.2x	17.1x
EV / FCF	35.1x	28.6x	41.5x	44.4x	50.9x	46.6x	40.5x	29.6x
FCF Yield	2.85%	3.49%	2.41%	2.25%	1.96%	2.15%	2.47%	3.37%
Dividend per Share ²	2.24	2.48	2.72	3	3.32	3.572	4.006	4.255
Rate of return	0.83%	0.97%	0.8%	0.67%	0.67%	0.74%	0.83%	0.88%
EPS ²	8.05	9.65	9.68	11.8	13.64	15.75	18.66	21.99
Distribution rate	27.8%	25.7%	28.1%	25.4%	24.3%	22.7%	21.5%	19.3%
Net sales ¹	168,088	198,270	211,915	245,122	281,724	327,318	376,375	435,309
EBITDA ¹	81,602	97,843	103,555	131,720	162,681	199,730	232,205	277,348
EBIT ¹	69,916	83,383	89,694	109,433	128,528	150,531	173,507	202,296
Net income ¹	61,271	72,738	72,361	88,136	101,832	117,234	138,738	162,963
Net Debt ¹	-72,188	-54,976	-64,025	-30,606	-51,414	-64,037	-89,617	-139,255
Reference price ²	270.90	256.83	340.54	446.95	497.41	483.16	483.16	483.16
Nbr of stocks (in thousands)	7,531,575	7,479,033	7,435,488	7,432,306	7,432,544	7,432,378	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MICROSOFT CORPORATION	30.73x	10.79x	17.64x	0.74%	3,591B
PALANTIR TECHNOLOGIES INC.	313.79x	96.72x	195.38x	-.--%	433B
CADENCE DESIGN SYSTEMS, INC.	86.27x	17.27x	36.14x	-.--%	91.88B
SYNOPSYS, INC.	89.75x	14.24x	34.46x	-.--%	88.95B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	267.26x	84.97x	256.51x	0.11%	80.82B
SEA LIMITED	49.29x	3.21x	20.53x	-.--%	79.32B
ROBLOX CORPORATION	-61.9x	9.9x	41.25x	-.--%	67.58B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	-125.85x	7.17x	47.66x	-.--%	45.8B
ATLASSIAN CORPORATION	-883.01x	6.12x	22.94x	-.--%	41.92B
DASSAULT SYSTÈMES SE	26.2x	4.68x	13.24x	1.12%	36.41B
Average	-20.75x	25.51x	68.57x	0.2%	455.69B
Weighted average by Cap.	53.04x	20.20x	40.19x	0.59%