Valuation Microsoft Corporation

Stocks

Market Closed - Nasdaq 04:00:00 2026-11-13 pm EST			5-day change	1st Jan Change
523.88 ^USD	+0.17%		-1.27%	+8.32%

02:01am	ROI-Metals in the Age of AI -- Game-changer or hyperscale hype?: Andy Home	RE
01:50am	Microsoft says all services restored after global outage	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	3,890,435	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	40.4%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,876,310	3,864,112	3,920,494
Change	-	32.27%	33.35%	10.77%	-24.99%	41.76%	-0.31%	1.46%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	26.3x	21.8x	17.7x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.79x	5.26x	4.13x
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	9.83x	8.15x	6.65x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.79x	8.1x	6.7x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.9x	12.8x	10.3x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	20.9x	17.3x	14.3x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	119x	82.2x	41.5x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.84%	1.22%	2.41%
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%	0.75%	0.81%	0.85%
EPS ²	9.65	9.68	11.8	13.64	17.95	19.92	24.05	29.64
Distribution rate	25.7%	28.1%	25.4%	24.3%	20.3%	19.8%	17.6%	15%
Net sales ¹	198,270	211,915	245,122	281,724	331,839	395,962	477,139	584,877
EBITDA ¹	97,843	103,555	131,720	162,681	198,685	244,082	301,078	381,523
EBIT ¹	83,383	89,694	109,433	128,528	155,237	185,842	223,114	273,727
Net income ¹	72,738	72,361	88,136	101,832	133,749	148,825	178,826	217,488
Net Debt ¹	-54,976	-64,025	-30,606	-51,414	-36,549	-14,124	-26,322	30,059
Reference price ²	256.83	340.54	446.95	497.41	373.02	523.88	523.88	523.88
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

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	26.3x	9.79x	15.88x	0.75%	3,890B
PALANTIR TECHNOLOGIES INC.	100.37x	45.91x	74.02x	-.--%	405B
ORACLE CORPORATION	18.78x	5.6x	9.72x	1.63%	391B
SAP SE	29.73x	6.04x	18.76x	1.26%	272B
PALO ALTO NETWORKS, INC.	209.1x	18.14x	53.1x	-.--%	263B
CROWDSTRIKE HOLDINGS, INC.	1869.1x	37.84x	123.79x	-.--%	233B
APPLOVIN CORPORATION	25.16x	16.17x	19.26x	-.--%	136B
SERVICENOW, INC.	71.54x	6.54x	17.12x	-.--%	106B
ADOBE INC.	13.31x	3.54x	7.41x	-.--%	94.61B
FORTINET, INC.	39.39x	10.83x	27.97x	-.--%	93.47B
Average	240.28x	16.04x	36.70x	0.36%	588B
Weighted average by Cap.	112.85x	13.31x	25.69x	0.66%