|
Market Closed -
Other stock markets
|
After hours 04:00:00 | |||
| 384.36 USD | +0.27% |
|
384.22 | -0.04% |
| 10:11am | Long Live Volatility |  |
| 10:02am | PRESS DIGEST-Wall Street Journal - July 10 | RE |
Company Valuation: Microsoft Corporation
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 | 2,855,193 | - | - |
| Change | - | -5.86% | 31.82% | 31.19% | 11.29% | -22.77% | - | - |
| Enterprise Value (EV) 1 | 1,968,116 | 1,865,864 | 2,468,056 | 3,291,263 | 3,645,608 | 2,806,607 | 2,807,679 | 2,776,038 |
| Change | - | -5.2% | 32.27% | 33.35% | 10.77% | -23.01% | 0.04% | -1.13% |
| P/E | 33.7x | 26.6x | 35.2x | 37.9x | 36.5x | 22.2x | 19.7x | 16.8x |
| PBR | 14.3x | 11.5x | 12.3x | 12.4x | 10.8x | 6.4x | 4.87x | 3.9x |
| 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 | 8.67x | 7.43x | 6.28x |
| EV / Revenue | 11.7x | 9.41x | 11.6x | 13.4x | 12.9x | 8.52x | 7.3x | 6.11x |
| EV / EBITDA | 24.1x | 19.1x | 23.8x | 25x | 22.4x | 14.2x | 11.7x | 9.53x |
| EV / EBIT | 28.1x | 22.4x | 27.5x | 30.1x | 28.4x | 18.3x | 15.7x | 13.2x |
| EV / FCF | 35.1x | 28.6x | 41.5x | 44.4x | 50.9x | 43.4x | 50.7x | 45.3x |
| FCF Yield | 2.85% | 3.49% | 2.41% | 2.25% | 1.96% | 2.3% | 1.97% | 2.21% |
| Dividend per Share 2 | 2.24 | 2.48 | 2.72 | 3 | 3.32 | 3.686 | 4.017 | 4.31 |
| Rate of return | 0.83% | 0.97% | 0.8% | 0.67% | 0.67% | 0.96% | 1.04% | 1.12% |
| EPS 2 | 8.05 | 9.65 | 9.68 | 11.8 | 13.64 | 17.34 | 19.54 | 22.91 |
| Distribution rate | 27.8% | 25.7% | 28.1% | 25.4% | 24.3% | 21.3% | 20.6% | 18.8% |
| Net sales 1 | 168,088 | 198,270 | 211,915 | 245,122 | 281,724 | 329,507 | 384,437 | 454,475 |
| EBITDA 1 | 81,602 | 97,843 | 103,555 | 131,720 | 162,681 | 198,188 | 239,224 | 291,183 |
| EBIT 1 | 69,916 | 83,383 | 89,694 | 109,433 | 128,528 | 153,658 | 178,908 | 209,609 |
| Net income 1 | 61,271 | 72,738 | 72,361 | 88,136 | 101,832 | 129,242 | 145,584 | 169,597 |
| Net Debt 1 | -72,188 | -54,976 | -64,025 | -30,606 | -51,414 | -48,586 | -47,514 | -79,155 |
| Reference price 2 | 270.90 | 256.83 | 340.54 | 446.95 | 497.41 | 384.36 | 384.36 | 384.36 |
| 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 | 27/07/21 | 26/07/22 | 25/07/23 | 30/07/24 | 30/07/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.16x | 8.52x | 14.16x | 0.96% | 2,855B | |
| 95.66x | 38.6x | 64.53x | -.--% | 309B | |
| 138.48x | 44.24x | 139.93x | 0.13% | 142B | |
| 85.77x | 17.24x | 37.45x | -.--% | 106B | |
| 485.9x | 20.95x | 84.2x | -.--% | 95.75B | |
| 163.85x | 9.54x | 23.58x | -.--% | 84.9B | |
| 36.06x | 1.92x | 14.99x | -.--% | 66.83B | |
| 125.38x | 5.25x | 25.77x | -.--% | 45.69B | |
| -37.36x | 5.01x | 24.01x | -.--% | 40.4B | |
| 103.31x | 5.38x | 25.92x | -.--% | 33.18B | |
| Average | 121.92x | 15.66x | 45.45x | 0.11% | 377.97B | |
| Weighted average by Cap. | 50.84x | 12.68x | 26.01x | 0.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MSFT Stock
- Valuation Microsoft Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
