
Microsoft Corp
NASDAQ:MSFT

Intrinsic Value
The intrinsic value of one
MSFT
stock under the Base Case scenario is
330.63
USD.
Compared to the current market price of 470.92 USD,
Microsoft Corp
is
Overvalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Microsoft Corp
Fundamental Analysis
Valuation leaves little room for stumbles. The stock already prices in near-perfect execution; even solid results could disappoint if growth or AI adoption slows.
Deep, sticky ecosystem drives recurring cash. Microsoft 365, Azure, LinkedIn, and Xbox/Game Pass reinforce one another, making it painful for customers to leave and allowing steady price increases.

Revenue & Expenses Breakdown
Microsoft Corp
Balance Sheet Decomposition
Microsoft Corp
Current Assets | 156.6B |
Cash & Short-Term Investments | 79.6B |
Receivables | 62.5B |
Other Current Assets | 14.5B |
Non-Current Assets | 406B |
Long-Term Investments | 16B |
PP&E | 208.4B |
Intangibles | 143.3B |
Other Non-Current Assets | 38.2B |
Free Cash Flow Analysis
Microsoft Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Microsoft Corp
Revenue
|
270B
USD
|
Cost of Revenue
|
-83.5B
USD
|
Gross Profit
|
186.5B
USD
|
Operating Expenses
|
-64.4B
USD
|
Operating Income
|
122.1B
USD
|
Other Expenses
|
-25.5B
USD
|
Net Income
|
96.6B
USD
|
MSFT Profitability Score
Profitability Due Diligence
Microsoft Corp's profitability score is 75/100. The higher the profitability score, the more profitable the company is.

Score
Microsoft Corp's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
MSFT Solvency Score
Solvency Due Diligence
Microsoft Corp's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Score
Microsoft Corp's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MSFT Price Targets Summary
Microsoft Corp
According to Wall Street analysts, the average 1-year price target for
MSFT
is 516.4 USD
with a low forecast of 427.23 USD and a high forecast of 682.5 USD.
Dividends
Current shareholder yield for MSFT is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MSFT
stock under the Base Case scenario is
330.63
USD.
Compared to the current market price of 470.92 USD,
Microsoft Corp
is
Overvalued by 30%.