Welcome to RANGE VALUATION DETAIL page! beta feature  


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

Valuation Scenarios Current Market Price: 420.69 as of 2024-10-01

Type Low High Factor NormalizedPerShare Multipliers(Avg, Median, Min, Max)
Suggested Buying Range on overall 66.04 262.24 operatingCashflow 11.25 (23.31, 22.98, 5.87, 44.69)
Suggested Buying Range on cashflow 200.59 213.75 operatingCashflow 11.25 [19.0, 17.83, 5.87, 33.53]
Suggested Buying Range on netIncome 246.99 253.31 netIncome 9.16 [27.64, 26.95, 10.94, 44.69]
Suggested Buying Range on operatingIncome 289.49 296.90 operatingIncome 10.74 [27.64, 26.95, 10.94, 44.69]

“The best measure to judge a company’s performance over time is growth of free cash flow per share, and we believe that’s what drives long-term value for our owners”
--Texas Instruments investor page, investor.ti.com
Disclaimer: This is not a Buy/Sell suggestion, the data is provided as is, please do your due diligence before making any investments, Markets can be very volatile, We are not liable for any loss!
Note 1: The Valuation above uses Historic Valuation method, Its not a valid method for companies with -ve PE or Negative earnings!
Note 2: Companies like CRWD, SNOW, any SAAS based companies OR companies whose GAAP earnings are negative cannot be valued using this method, so ignore the numbers for such cases
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: 420.69 as of 2024-10-01
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: 420.69 as of 2024-10-01
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: 420.69 as of 2024-10-01
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: 420.69 as of 2024-10-01
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: 420.69 as of 2024-10-01
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: 420.69 as of 2024-10-01
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%


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)

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...