Valuation Microsoft Corporation Borsa Italiana

Stocks

Real-time Estimate Tradegate 11:10:47 11/09/2026 +04			5-day change	1st Jan Change
423.32 ^EUR	-0.03%		-4.01%	+1.88%

10:57am	OpenAI Takes Aim at Wall Street Junior Analysts
10:05am	A very bad trip for markets?

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	3,656,636	-	-
Change	-	31.82%	31.19%	11.29%	-25.05%	31.96%	-	-
Enterprise Value (EV) ¹	1,865,864	2,468,056	3,291,263	3,645,608	2,734,406	3,610,170	3,608,146	3,756,205
Change	-	32.27%	33.35%	10.77%	-24.99%	32.03%	-0.06%	4.1%
P/E	26.6x	35.2x	37.9x	36.5x	20.8x	25x	20.9x	17.1x
PBR	11.5x	12.3x	12.4x	10.8x	6.26x	6.4x	5.01x	3.9x
PEG	-	113.23x	1.7x	2.3x	0.7x	2.58x	1.1x	0.8x
Capitalization / Revenue	9.69x	11.9x	13.6x	13.1x	8.35x	9.35x	7.82x	6.45x
EV / Revenue	9.41x	11.6x	13.4x	12.9x	8.24x	9.23x	7.72x	6.62x
EV / EBITDA	19.1x	23.8x	25x	22.4x	13.8x	15.1x	12.3x	10.2x
EV / EBIT	22.4x	27.5x	30.1x	28.4x	17.6x	19.8x	16.6x	14.3x
EV / FCF	28.6x	41.5x	44.4x	50.9x	40.8x	112x	79.3x	42.9x
FCF Yield	3.49%	2.41%	2.25%	1.96%	2.45%	0.89%	1.26%	2.33%
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%	0.79%	0.87%	0.9%
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	391,082	467,322	567,246
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	182,161	216,834	262,387
Net income ¹	72,738	72,361	88,136	101,832	133,749	146,916	175,735	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	492.44	492.44	492.44
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	26/07/22	25/07/23	30/07/24	30/07/25	29/07/26	-	-	-

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	25.01x	9.23x	15.11x	0.79%	3,657B
PALANTIR TECHNOLOGIES INC.	108.66x	47.21x	76.63x	-.--%	399B
DATADOG, INC.	393.04x	16.8x	66.42x	-.--%	79.61B
CADENCE DESIGN SYSTEMS, INC.	59.29x	12.53x	26.43x	-.--%	78.47B
SYNOPSYS, INC.	99.99x	8.53x	21.61x	-.--%	76.11B
SEA LIMITED	36.33x	1.78x	14.22x	-.--%	65.96B
ATLASSIAN CORPORATION	181.48x	5.77x	22.3x	-.--%	45.46B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	117.76x	4.65x	22.77x	-.--%	40.57B
TWILIO INC.	26.9x	5.55x	26.62x	-.--%	35.5B
Average	116.50x	12.45x	32.45x	0.09%	497.43B
Weighted average by Cap.	43.49x	12.58x	22.03x	0.65%