Valuation Microsoft Corporation Swiss Exchange

Stocks

Market Closed - Swiss Exchange 11:35:33 2026-09-17 am EDT			5-day change	1st Jan Change
407.35 ^CHF	+1.26%		+0.15%	-89.82%

06:09pm	OpenAI launches legal-focused AI platform, escalating race for law firm users	RE
06:09pm	Anthropic says Claude now leads a quarter of work building its next AI models	RE

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	3,695,397	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	33.36%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,648,931	3,646,907	3,794,967
Change	-	32.27%	33.35%	10.77%	-24.99%	33.45%	-0.06%	4.06%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	25.3x	21.1x	17.2x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.47x	5.06x	3.94x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.6x	1.1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.45x	7.91x	6.5x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.33x	7.8x	6.68x
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	20x	16.8x	14.4x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	113x	79.6x	40.3x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.89%	1.26%	2.48%
Dividend per Share ²	2.48	2.72	3	3.32	3.64	3.968	4.26	4.421
Rate of return	0.97%	0.8%	0.67%	0.67%	0.98%	0.8%	0.86%	0.89%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.7	23.59	28.89
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	20.1%	18.1%	15.3%
Net sales ¹	198,270	211,915	245,122	281,724	331,839	391,039	467,439	568,207
EBITDA ¹	97,843	103,555	131,720	162,681	198,685	238,986	294,297	369,739
EBIT ¹	83,383	89,694	109,433	128,528	155,237	182,205	216,963	263,201
Net income ¹	72,738	72,361	88,136	101,832	133,749	146,958	175,853	212,952
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	497.66	497.66	497.66
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

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.($)
MICROSOFT CORPORATION	24.89x	9.19x	15.04x	0.81%	3,641B
PALANTIR TECHNOLOGIES INC.	114.24x	49.7x	80.67x	-.--%	419B
DATADOG, INC.	412.31x	17.53x	69.3x	-.--%	82.87B
CADENCE DESIGN SYSTEMS, INC.	58.24x	12.31x	25.95x	-.--%	77.08B
SYNOPSYS, INC.	95.28x	8.16x	20.67x	-.--%	72.53B
SEA LIMITED	34.91x	1.69x	13.56x	-.--%	63.39B
ATLASSIAN CORPORATION	192.31x	6.14x	23.7x	-.--%	48.17B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	114.96x	4.54x	22.07x	-.--%	39.6B
TWILIO INC.	27.8x	5.74x	27.57x	-.--%	36.69B
Average	119.44x	12.78x	33.17x	0.09%	497.78B
Weighted average by Cap.	44.89x	12.96x	22.70x	0.66%