Microsoft Intrinsic
Value
As of 2024-11-21, the Intrinsic Value of Microsoft Corp (MSFT) is
310.09 USD. This Microsoft valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 415.49 USD, the upside of Microsoft Corp is
-25.40%.
The range of the Intrinsic Value is 209.24 - 621.96 USD
310.09 USD
Intrinsic Value
Microsoft Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
209.24 - 621.96 |
310.09 |
-25.4% |
| DCF (Growth 10y) |
262.34 - 744.12 |
381.14 |
-8.3% |
| DCF (EBITDA 5y) |
484.43 - 677.88 |
522.38 |
25.7% |
| DCF (EBITDA 10y) |
506.29 - 785.37 |
579.88 |
39.6% |
| Fair Value |
222.08 - 222.08 |
222.08 |
-46.55% |
| P/E |
451.85 - 579.25 |
515.03 |
24.0% |
| EV/EBITDA |
414.78 - 634.40 |
476.03 |
14.6% |
| EPV |
76.66 - 112.93 |
94.79 |
-77.2% |
| DDM - Stable |
107.93 - 422.41 |
265.17 |
-36.2% |
| DDM - Multi |
179.84 - 544.89 |
270.16 |
-35.0% |
Microsoft Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,089,118.20 |
| Beta |
1.17 |
| Outstanding shares (mil) |
7,434.88 |
| Enterprise Value (mil) |
3,144,746.20 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.24% |
| Cost of Debt |
4.25% |
| WACC |
9.10% |