SEC Diver Dcf detail Page for MSFT

DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, email : [email protected] or use Help Section!!
Selected tickers used: ['MSFT']

[Bottom of Page]

We have 6 report results for ticker: MSFT - Microsoft Corporation, also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

2. DCF scenario play based on next 5 years

cashflow key used: Operating Cashflow
normalized_3_year_cashflow_per_share: 11.25 per share
normalized_cashflow_per_share: 11.36 per share
normalized_cashflow: 84452.33 Millions
share_cnt_latest:: 7432.26 Millions
current_price used in calculation: 414.2 on current_dt: 2024-09-10

SUMMARY [6 reports]
VERTICAL_PER_SHARE_CALC_SUMMARY [1 reports]
VERTICAL_REVENUE_SUMMARY [1 reports]

Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for MSFT [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

Ticker	Entry	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
MSFT	revenue	211.91B	198.27B	168.09B	143.01B	125.84B	110.36B	96.57B	91.15B	93.58B	86.83B	77.85B	73.72B
MSFT	owner_earnings	64.11B	67.07B	58.94B	42.59B	35.85B	29.68B	28.11B	24.04B	21.15B	24.84B	22.67B	27.08B
MSFT	cashflow::operating	87.58B	89.03B	76.74B	60.67B	52.19B	43.88B	39.51B	33.33B	29.67B	32.50B	28.83B	31.63B
MSFT	cashflow::fcf	59.48B	65.15B	56.12B	45.23B	38.26B	32.25B	31.38B	24.98B	23.72B	27.02B	24.58B	29.32B
MSFT	cashflow::realfcf	49.86B	57.65B	50.00B	39.95B	33.61B	28.31B	28.11B	22.31B	21.15B	24.57B	22.17B	27.08B
MSFT	netincome	72.36B	72.74B	61.27B	44.28B	39.24B	16.57B	25.49B	20.54B	12.19B	22.07B	21.86B	16.98B
MSFT	operatingincome	88.52B	83.38B	69.92B	52.96B	42.96B	35.06B	29.02B	26.08B	18.16B	27.76B	26.76B	21.76B
MSFT	marketcap	2783.98B	1772.00B	2529.41B	1637.60B	1159.35B	740.50B	614.83B	441.17B	393.80B	337.47B	266.81B	185.69B
MSFT	ev	2796.51B	1857.63B	2573.33B	1687.36B	1220.17B	804.79B	684.29B	479.44B	418.52B	351.95B	278.60B	185.69B
MSFT	shares	7.47B	7.54B	7.61B	7.61B	7.67B	7.70B	7.75B	7.92B	8.18B	8.40B	8.47B	8.51B
MSFT	shares_calc	7.43B	7.45B	7.66B	7.56B	7.63B	7.68B	7.70B	7.78B	7.99B	8.40B	8.47B	8.51B
MSFT	capex	-28.11B	-23.89B	-20.62B	-15.44B	-13.93B	-11.63B	-8.13B	-8.34B	-5.94B	-5.49B	-4.26B	-2.31B
MSFT	depreciation	13.86B	14.46B	11.69B	12.80B	11.68B	10.26B	8.78B	6.62B	5.96B	5.21B	3.75B	2.97B
MSFT	evToOcf	31.93	20.86	33.53	27.81	23.38	18.34	17.32	14.39	14.11	10.83	9.66	5.87
MSFT	pocf	31.79	19.90	32.96	26.99	22.22	16.87	15.56	13.24	13.27	10.38	9.25	5.87
MSFT	pe	38.47	24.36	41.28	36.98	29.55	44.69	24.12	21.48	32.30	15.29	12.20	10.94

2. Vertical Data, ratio wrt to shares_calc for MSFT [show/hide charts] Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

Ticker	Entry	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
MSFT	revenue	28.51	26.60	21.95	18.92	16.50	14.37	12.54	11.72	11.72	10.34	9.19	8.67
MSFT	owner_earnings	8.63	9.00	7.70	5.63	4.70	3.87	3.65	3.09	2.65	2.96	2.68	3.18
MSFT	cashflow::operating	11.78	11.94	10.02	8.03	6.84	5.72	5.13	4.29	3.71	3.87	3.40	3.72
MSFT	cashflow::fcf	8.00	8.74	7.33	5.98	5.02	4.20	4.08	3.21	2.97	3.22	2.90	3.45
MSFT	cashflow::realfcf	6.71	7.73	6.53	5.28	4.41	3.69	3.65	2.87	2.65	2.93	2.62	3.18
MSFT	netincome	9.74	9.76	8.00	5.86	5.14	2.16	3.31	2.64	1.53	2.63	2.58	2.00
MSFT	operatingincome	11.91	11.19	9.13	7.00	5.63	4.57	3.77	3.35	2.27	3.31	3.16	2.56
MSFT	marketcap	374.58	237.71	330.27	216.60	151.97	96.45	79.85	56.74	49.30	40.18	31.50	21.83
MSFT	ev	376.27	249.20	336.00	223.18	159.94	104.82	88.87	61.66	52.39	41.90	32.89	21.83
MSFT	shares	1.01	1.01	0.99	1.01	1.01	1.00	1.01	1.02	1.02	1.00	1.00	1.00
MSFT	shares_calc	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00
MSFT	capex	-3.78	-3.20	-2.69	-2.04	-1.83	-1.52	-1.06	-1.07	-0.74	-0.65	-0.50	-0.27
MSFT	depreciation	1.86	1.94	1.53	1.69	1.53	1.34	1.14	0.85	0.75	0.62	0.44	0.35

This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for MSFT [show/hide charts] Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

Ticker	Entry	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
MSFT	revenue	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
MSFT	owner_earnings	30.25%	33.83%	35.06%	29.78%	28.49%	26.90%	29.11%	26.37%	22.60%	28.61%	29.12%	36.73%
MSFT	cashflow::operating	41.33%	44.91%	45.65%	42.43%	41.47%	39.76%	40.91%	36.56%	31.70%	37.43%	37.04%	42.90%
MSFT	cashflow::fcf	28.07%	32.86%	33.39%	31.63%	30.40%	29.22%	32.49%	27.41%	25.35%	31.11%	31.57%	39.77%
MSFT	cashflow::realfcf	23.53%	29.07%	29.75%	27.93%	26.71%	25.65%	29.11%	24.48%	22.60%	28.30%	28.48%	36.73%
MSFT	netincome	34.15%	36.69%	36.45%	30.96%	31.18%	15.02%	26.39%	22.53%	13.03%	25.42%	28.08%	23.03%
MSFT	operatingincome	41.77%	42.06%	41.59%	37.03%	34.14%	31.77%	30.06%	28.61%	19.41%	31.97%	34.38%	29.52%
MSFT	marketcap	1313.72%	893.73%	1504.81%	1145.06%	921.27%	670.98%	636.66%	483.99%	420.82%	388.64%	342.72%	251.87%
MSFT	ev	1319.64%	936.92%	1530.94%	1179.85%	969.60%	729.24%	708.58%	525.97%	447.23%	405.31%	357.87%	251.87%
MSFT	shares	3.53%	3.80%	4.53%	5.32%	6.10%	6.98%	8.02%	8.69%	8.74%	9.67%	10.88%	11.54%
MSFT	shares_calc	3.51%	3.76%	4.56%	5.29%	6.06%	6.96%	7.97%	8.53%	8.54%	9.67%	10.88%	11.54%
MSFT	capex	-13.26%	-12.05%	-12.27%	-10.80%	-11.07%	-10.54%	-8.42%	-9.15%	-6.35%	-6.32%	-5.47%	-3.13%
MSFT	depreciation	6.54%	7.29%	6.95%	8.95%	9.28%	9.30%	9.09%	7.26%	6.37%	6.00%	4.82%	4.02%

This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for MSFT Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

Ticker	Entry	CAGR_9Y_ENDING_2023	CAGR_5Y_ENDING_2023	CAGR_3Y_ENDING_2023
MSFT	revenue	10.42%	13.94%	14.01%
MSFT	owner_earnings	11.11%	16.65%	14.61%
MSFT	cashflow::operating	11.64%	14.82%	13.01%
MSFT	cashflow::fcf	9.16%	13.02%	9.55%
MSFT	cashflow::realfcf	8.18%	11.99%	7.67%
MSFT	netincome	14.10%	34.29%	17.79%
MSFT	operatingincome	13.75%	20.35%	18.68%
MSFT	marketcap	26.42%	30.33%	19.35%
MSFT	ev	25.90%	28.29%	18.34%
MSFT	shares	-1.29%	-0.60%	-0.61%
MSFT	shares_calc	-1.35%	-0.65%	-0.57%
MSFT	capex	-16.60%	-16.18%	-18.10%
MSFT	depreciation	11.48%	6.20%	2.70%
MSFT	evToOcf	12.77%	11.73%	4.71%
MSFT	pocf	13.24%	13.51%	5.61%
MSFT	pe	10.80%	-2.95%	1.33%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for MSFT Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

Ticker	Entry	CAGR_5Y_2023	CAGR_5Y_2022	CAGR_5Y_2021	CAGR_5Y_2020	CAGR_5Y_2019	CAGR_5Y_2018	CAGR_5Y_2017
MSFT	netincome	34.29%	23.33%	24.43%	29.43%	12.19%	-5.39%	8.47%
MSFT	operatingincome	20.35%	23.50%	21.80%	23.87%	9.13%	5.55%	5.93%
MSFT	marketcap	30.33%	23.58%	41.80%	32.98%	28.00%	22.65%	27.06%
MSFT	ev	28.29%	22.11%	39.94%	32.16%	28.23%	23.63%	29.81%
MSFT	shares	-0.60%	-0.54%	-0.81%	-1.43%	-1.79%	-1.89%	-1.85%
MSFT	shares_calc	-0.65%	-0.65%	-0.30%	-1.09%	-1.91%	-1.95%	-1.97%
MSFT	capex	-16.18%	-19.39%	-16.56%	-17.38%	-17.00%	-18.21%	-22.28%
MSFT	depreciation	6.20%	10.50%	12.03%	16.52%	17.52%	22.27%	24.23%
MSFT	evToOcf	11.73%	3.79%	18.43%	14.53%	16.64%	13.68%	24.16%
MSFT	pocf	13.51%	5.04%	20.01%	15.26%	16.44%	12.77%	21.53%
MSFT	pe	-2.95%	0.20%	13.96%	2.74%	14.09%	29.65%	17.13%

6. Rolling 9 yearly CAGR report Showing SUMMARY report for MSFT Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

Ticker	Entry	CAGR_9Y_2023	CAGR_9Y_2022	CAGR_9Y_2021
MSFT	shares	-1.29%	-1.28%	-1.23%
MSFT	shares_calc	-1.35%	-1.41%	-1.16%
MSFT	capex	-16.60%	-17.44%	-21.61%
MSFT	depreciation	11.48%	16.16%	16.45%
MSFT	evToOcf	12.77%	8.93%	21.36%
MSFT	pocf	13.24%	8.88%	21.13%
MSFT	pe	10.80%	7.99%	15.90%

Selected Group Tag Permalink: VERTICAL_PER_SHARE_CALC_SUMMARY, Showing 1 report results for group: VERTICAL_PER_SHARE_CALC_SUMMARY

1. Vertical Data, ratio wrt to shares_calc for MSFT [show/hide charts] Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

Ticker	Entry	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
MSFT	revenue	28.51	26.60	21.95	18.92	16.50	14.37	12.54	11.72	11.72	10.34	9.19	8.67
MSFT	owner_earnings	8.63	9.00	7.70	5.63	4.70	3.87	3.65	3.09	2.65	2.96	2.68	3.18
MSFT	cashflow::operating	11.78	11.94	10.02	8.03	6.84	5.72	5.13	4.29	3.71	3.87	3.40	3.72
MSFT	cashflow::fcf	8.00	8.74	7.33	5.98	5.02	4.20	4.08	3.21	2.97	3.22	2.90	3.45
MSFT	cashflow::realfcf	6.71	7.73	6.53	5.28	4.41	3.69	3.65	2.87	2.65	2.93	2.62	3.18
MSFT	netincome	9.74	9.76	8.00	5.86	5.14	2.16	3.31	2.64	1.53	2.63	2.58	2.00
MSFT	operatingincome	11.91	11.19	9.13	7.00	5.63	4.57	3.77	3.35	2.27	3.31	3.16	2.56
MSFT	marketcap	374.58	237.71	330.27	216.60	151.97	96.45	79.85	56.74	49.30	40.18	31.50	21.83
MSFT	ev	376.27	249.20	336.00	223.18	159.94	104.82	88.87	61.66	52.39	41.90	32.89	21.83
MSFT	shares	1.01	1.01	0.99	1.01	1.01	1.00	1.01	1.02	1.02	1.00	1.00	1.00
MSFT	shares_calc	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00
MSFT	capex	-3.78	-3.20	-2.69	-2.04	-1.83	-1.52	-1.06	-1.07	-0.74	-0.65	-0.50	-0.27
MSFT	depreciation	1.86	1.94	1.53	1.69	1.53	1.34	1.14	0.85	0.75	0.62	0.44	0.35

This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

Selected Group Tag Permalink: VERTICAL_REVENUE_SUMMARY, Showing 1 report results for group: VERTICAL_REVENUE_SUMMARY

1. Vertical Data, ratio wrt to revenue for MSFT [show/hide charts] Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

Ticker	Entry	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
MSFT	revenue	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
MSFT	owner_earnings	30.25%	33.83%	35.06%	29.78%	28.49%	26.90%	29.11%	26.37%	22.60%	28.61%	29.12%	36.73%
MSFT	cashflow::operating	41.33%	44.91%	45.65%	42.43%	41.47%	39.76%	40.91%	36.56%	31.70%	37.43%	37.04%	42.90%
MSFT	cashflow::fcf	28.07%	32.86%	33.39%	31.63%	30.40%	29.22%	32.49%	27.41%	25.35%	31.11%	31.57%	39.77%
MSFT	cashflow::realfcf	23.53%	29.07%	29.75%	27.93%	26.71%	25.65%	29.11%	24.48%	22.60%	28.30%	28.48%	36.73%
MSFT	netincome	34.15%	36.69%	36.45%	30.96%	31.18%	15.02%	26.39%	22.53%	13.03%	25.42%	28.08%	23.03%
MSFT	operatingincome	41.77%	42.06%	41.59%	37.03%	34.14%	31.77%	30.06%	28.61%	19.41%	31.97%	34.38%	29.52%
MSFT	marketcap	1313.72%	893.73%	1504.81%	1145.06%	921.27%	670.98%	636.66%	483.99%	420.82%	388.64%	342.72%	251.87%
MSFT	ev	1319.64%	936.92%	1530.94%	1179.85%	969.60%	729.24%	708.58%	525.97%	447.23%	405.31%	357.87%	251.87%
MSFT	shares	3.53%	3.80%	4.53%	5.32%	6.10%	6.98%	8.02%	8.69%	8.74%	9.67%	10.88%	11.54%
MSFT	shares_calc	3.51%	3.76%	4.56%	5.29%	6.06%	6.96%	7.97%	8.53%	8.54%	9.67%	10.88%	11.54%
MSFT	capex	-13.26%	-12.05%	-12.27%	-10.80%	-11.07%	-10.54%	-8.42%	-9.15%	-6.35%	-6.32%	-5.47%	-3.13%
MSFT	depreciation	6.54%	7.29%	6.95%	8.95%	9.28%	9.30%	9.09%	7.26%	6.37%	6.00%	4.82%	4.02%

This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

[Top of Page]

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List^(new)

TXN

Texas Instruments welcome

TSLA

Tesla welcome

AAPL

Apple welcome

AMZN

Amazon welcome

META

Meta welcome

MCO

Moody's Corp welcome

BRK-B

Berkshire Hathaway welcome

V

Visa welcome

MA

Master Card welcome

MSFT

Microsoft welcome

GOOGL

Alphabet welcome

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...

1. DCF scenario play based on next 3 years

2. DCF scenario play based on next 5 years

1. Showing SUMMARY report for MSFT [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

2. Vertical Data, ratio wrt to shares_calc for MSFT [show/hide charts] Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

3. Vertical Data, ratio wrt to revenue for MSFT [show/hide charts] Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

4. CAGR report Showing SUMMARY report for MSFT Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

5. Rolling 5 yearly CAGR report Showing SUMMARY report for MSFT Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

6. Rolling 9 yearly CAGR report Showing SUMMARY report for MSFT Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

1. Vertical Data, ratio wrt to shares_calc for MSFT [show/hide charts] Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

1. Vertical Data, ratio wrt to revenue for MSFT [show/hide charts] Current Market Price: 414.2 as of 2024-09-10

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List^(new)