As of 2025-05-15, the Intrinsic Value of Microsoft Corp (MSFT) is 279.42 USD. This Microsoft valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 452.94 USD, the upside of Microsoft Corp is -38.30%.
The range of the Intrinsic Value is 191.98 - 531.13 USD
Based on its market price of 452.94 USD and our intrinsic valuation, Microsoft Corp (MSFT) is overvalued by 38.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 191.98 - 531.13 | 279.42 | -38.3% |
| DCF (Growth 10y) | 246.47 - 652.75 | 352.09 | -22.3% |
| DCF (EBITDA 5y) | 404.24 - 540.41 | 457.87 | 1.1% |
| DCF (EBITDA 10y) | 445.96 - 660.26 | 531.81 | 17.4% |
| Fair Value | 237.14 - 237.14 | 237.14 | -47.65% |
| P/E | 466.93 - 523.08 | 492.52 | 8.7% |
| EV/EBITDA | 393.99 - 540.08 | 460.01 | 1.6% |
| EPV | 75.35 - 109.22 | 92.28 | -79.6% |
| DDM - Stable | 112.28 - 409.82 | 261.05 | -42.4% |
| DDM - Multi | 163.58 - 457.22 | 240.13 | -47.0% |
| Market Cap (mil) | 3,367,147.00 |
| Beta | 1.07 |
| Outstanding shares (mil) | 7,433.98 |
| Enterprise Value (mil) | 3,420,414.00 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.48% |
| Cost of Debt | 4.25% |
| WACC | 9.34% |