Microsoft Corp
MIL:MSFT

Watchlist Manager
Microsoft Corp Logo
Microsoft Corp
MIL:MSFT
Watchlist
Price: 373.45 EUR 0.93% Market Closed
Market Cap: 2.8T EUR

Relative Value

The Relative Value of one MSFT stock under the Base Case scenario is 358.56 EUR. Compared to the current market price of 373.45 EUR, Microsoft Corp is Overvalued by 4%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MSFT Relative Value
Base Case
358.56 EUR
Overvaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
10
Median 3Y
12.2
Median 5Y
11.8
Industry
2.4
Forward
10.7
vs History
42
vs Industry
19
Median 3Y
34.3
Median 5Y
33.7
Industry
22.3
Forward
28.6
vs History
74
vs Industry
25
Median 3Y
26.2
Median 5Y
25.8
Industry
16.1
vs History
25
vs Industry
10
Median 3Y
44.6
Median 5Y
40.8
Industry
20.7
vs History
92
vs Industry
11
Median 3Y
10.9
Median 5Y
11.5
Industry
2.9
vs History
38
vs Industry
10
Median 3Y
12.2
Median 5Y
11.6
Industry
2.4
Forward
10.6
vs History
38
vs Industry
14
Median 3Y
17.7
Median 5Y
16.9
Industry
4.9
vs History
84
vs Industry
22
Median 3Y
22.4
Median 5Y
22.6
Industry
12.2
Forward
17.4
vs History
69
vs Industry
20
Median 3Y
27.3
Median 5Y
27.2
Industry
15.9
Forward
23
vs History
69
vs Industry
24
Median 3Y
26.1
Median 5Y
25
Industry
14.7
vs History
17
vs Industry
13
Median 3Y
42.8
Median 5Y
39.5
Industry
17.3
vs History
87
vs Industry
15
Median 3Y
7.6
Median 5Y
8
Industry
2.4

Multiples Across Competitors

MSFT Competitors Multiples
Microsoft Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Microsoft Corp
MIL:MSFT
3.6T EUR 12.1 33.9 20.1 26.1
US
Oracle Corp
NYSE:ORCL
556.6B USD 9.1 36.1 24.2 33
US
ServiceNow Inc
NYSE:NOW
154.5B USD 12.2 89.3 61.8 85.8
US
Palo Alto Networks Inc
NASDAQ:PANW
127.1B USD 13.3 113.8 76.2 97.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
115.5B USD 25.3 -367.7 -2 007.7 -351.8
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.5 21.9 37
US
Fortinet Inc
NASDAQ:FTNT
58.3B USD 8.9 31.1 25.6 27.5
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
35.4B USD 12.5 -862.7 12 763.6 -251.8
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.7B USD 17.4 -100.1 -2 070.6 -162.8
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
20.2B USD 7.5 20 19.6 21.9
P/E Multiple
Earnings Growth PEG
US
Microsoft Corp
MIL:MSFT
Average P/E: 139.5
33.9
18%
1.9
US
Oracle Corp
NYSE:ORCL
36.1
36%
1
US
ServiceNow Inc
NYSE:NOW
89.3
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
113.8
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -367.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.5
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.1
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -862.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -100.1 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
20
15%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Microsoft Corp
MIL:MSFT
Average EV/EBITDA: 1 475.8
20.1
20%
1
US
Oracle Corp
NYSE:ORCL
24.2
43%
0.6
US
ServiceNow Inc
NYSE:NOW
61.8
53%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
76.2
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 007.7
184%
N/A
US
V
VMware Inc
XETRA:BZF1
21.9
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.6
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 763.6
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 070.6 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
19.6
11%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Microsoft Corp
MIL:MSFT
Average EV/EBIT: 88.2
26.1
17%
1.5
US
Oracle Corp
NYSE:ORCL
33
38%
0.9
US
ServiceNow Inc
NYSE:NOW
85.8
65%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
97.1
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -351.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.5
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -251.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -162.8 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
21.9
13%
1.7