Microsoft Corporation — MSFT

Close PriceMarket CapP/E RatioForward P/E RatioImplied Growth*Implied Forward Growth*DividendP/B Ratio
$450.24$3.34T26.823.314.8%13.3%$3.64
0.8%		8.1

Latest Headlines

Revenue & Net Income

Revenue & Net Income
Date Revenue Net_Income EPS Last_Updated Revenue_Change Net_Income_Change EPS_Change
0 2020-06-30 $143,015M $44,281M $5.82 2024-02-04 04:18:34 N/A N/A N/A
1 2021-06-30 $168,088M $61,271M $8.12 2024-02-04 04:18:34 17.5% 38.4% 39.5%
2 2022-06-30 $198,270M $72,738M $9.70 2026-05-29 09:12:01 18.0% 18.7% 19.5%
3 2023-06-30 $211,915M $72,361M $9.72 2026-05-29 09:12:01 6.9% -0.5% 0.2%
4 2024-06-30 $245,122M $88,136M $11.86 2026-05-29 09:12:01 15.7% 21.8% 22.0%
5 2025-06-30 $281,724M $101,832M $13.70 2026-05-29 09:12:01 14.9% 15.5% 15.5%
6 TTM 2026-03-31 $318,273M $125,216M $16.78 2026-05-01 08:45:14 13.0% 23.0% 22.5%

EPS

EPS

Forecasts

Revenue/Net Income Forecast EPS Forecast

Y/Y % Change

Revenue YoY Change EPS YoY Change
YoY Growth Rates

MSFT Year-over-Year Growth

  2020 2021 2022 2023 2024 2025 2026 2027 Average
Revenue Growth (%) 17.5% 18.0% 6.9% 15.7% 14.9% 17.0% 16.5% 15.2%
Revenue Analysts (#) 0 0 0 0 0 0 48 53
EPS Growth (%) 38.4% 18.7% -0.5% 21.8% 15.5% 22.6% 15.0% 18.8%
EPS Analysts (#) 0 0 0 0 0 0 24 36

Forward Estimate History

How the next-FY EPS and revenue estimates have drifted over time. One line per fiscal year – past lines end when that FY became current.

Forward EPS projection history by FY Forward revenue projection history by FY

Expenses

Revenue vs Expenses
Year Revenue ($) Cost of Revenue ($) R&D ($) Sales & Marketing ($) G&A ($) SG&A ($) Facilities / D&A ($)
2021 $168.1B $40.5B $20.7B $20.1B $5.1B $25.2B $11.7B
2022 $198.3B $48.2B $24.5B $21.8B $5.9B $27.7B $14.5B
2023 $211.9B $52.0B $27.2B $22.8B $7.6B $30.3B $13.9B
2024 $245.1B $51.8B $29.5B $24.5B $7.6B $32.1B $22.3B
2025 $281.7B $53.7B $32.5B $25.7B $7.2B $32.9B $34.2B
TTM $318.3B $57.2B $34.4B $26.4B $7.7B $34.1B $43.6B
Expenses % of Revenue
Year Revenue Change (%) Cost of Revenue Change (%) R&D Change (%) Sales & Marketing Change (%) G&A Change (%) SG&A Change (%) Facilities / D&A Change (%)
2022 17.96 18.85 18.32 8.49 15.53 9.92 23.74
2023 6.88 7.91 10.95 4.28 28.39 9.41 -4.14
2024 15.67 -0.34 8.51 7.46 0.45 5.71 60.79
2025 14.93 3.57 10.09 4.90 -5.07 2.53 53.24
TTM 12.97 6.62 5.87 2.91 6.04 3.60 27.75
No unmapped expenses.

Segment Performance

axis1_MSFT_Service_Other.png axis1_MSFT_Server_Products_And_Cloud_Services.png axis1_MSFT_Microsoft_Three_Six_Five_Commercial_Products_And_Cloud_Services.png axis1_MSFT_Product.png axis1_MSFT_Gaming.png axis1_MSFT_Linked_In_Corporation.png axis1_MSFT_Windows_And_Devices.png axis1_MSFT_Enterprise_And_Partner_Services.png axis1_MSFT_Dynamics_Products_And_Cloud_Services.png axis1_MSFT_Microsoft_Three_Six_Five_Consumer_Products_And_Cloud_Services.png axis1_MSFT_Other_Products_And_Services.png axis1_MSFT_Search_And_News_Advertising.png
SEGMENTS v2025-09-09 · 2026-05-29 09:12 UTC — Units: $B. Rows list fiscal years (last 3 + TTM) with revenue for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).
Year Service Other Rev Server Products And Cloud Services Rev Microsoft Three Six Five Commercial Products And Cloud Services Rev Prod Rev Gaming Rev Linked In Corporation Rev Windows And Devices Rev Enterprise And Partner Services Rev Dynamics Products And Cloud Services Rev Microsoft Three Six Five Consumer Products And Cloud Services Rev Other Products And Services Rev Search And News Advertising Rev Total Rev
2023 147.2B 65B 66.9B 64.7B 15.5B 15B 17.1B 7.90B 5.80B 6.42B 0.12B 12.1B 423.8B
2024 180.3B 79.8B 77B 64.8B 21.5B 16.4B 17B 7.59B 6.83B 6.65B 0.04B 12.3B 490.2B
2025 217.8B 98.4B 87.8B 63.9B 23.5B 17.8B 17.3B 7.76B 7.83B 7.40B 0.07B 13.9B 563.4B
TTM 873.5B 398.5B 349.7B 253.4B 90.8B 71.1B 68.6B 31.3B 31.2B 30.3B 0.24B – 2198.7B
% of Total (TTM) 39.7% 18.1% 15.9% 11.5% 4.1% 3.2% 3.1% 1.4% 1.4% 1.4% 0.0% – 100%

Segment Performance (Axis 2)

axis2_MSFT_Productivity_And_Business_Processes.png axis2_MSFT_Intelligent_Cloud.png axis2_MSFT_More_Personal_Computing.png
SEGMENTS v2025-09-09 · 2026-05-29 09:12 UTC — Units: $B. Rows list fiscal years (last 3 + TTM) with revenue and operating income for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).
Year Productivity And Business Processes Rev Productivity And Business Processes OI Intelligent Cloud Rev Intelligent Cloud OI More Personal Computing Rev More Personal Computing OI Total Rev Total OI
2023 94.2B 50.1B 72.9B 28.4B 44.8B 10B 211.9B 88.5B
2024 106.8B 59.7B 87.5B 37.8B 50.8B 12B 245.1B 109.4B
2025 120.8B 69.8B 106.3B 44.6B 54.6B 14.2B 281.7B 128.5B
TTM 482.4B 280.5B 430B 180.7B 214.4B 55.9B 1126.9B 517.2B
% of Total (TTM) 42.8% — 38.2% — 19.0% — 100% —

Balance Sheet

Balance Sheet
  Metric Value
0 Total Assets $694,228M
1 Cash $32,105M
2 Total Liabilities $279,861M
3 Total Debt $56,965M
4 Total Equity $414,367M
5 Debt to Equity Ratio 0.14

EPS & Dividend

EPS & Dividend

Valuation

Valuation
Share Price Treasury Yield Estimates Fair Value (P/E) Fair Value (P/S) Current P/S Current P/E
$450.24 4.5% Nicks Growth: 16%
Nick's Expected Margin: 35%
FINVIZ Growth: 19%		 Nicks: 30
Finviz: 38		 Nick's: 10.439 10.5 26.8
Basis Year Nicks Valuation Nicks vs Share Price Finviz Valuation Finviz vs Share Price
$16.78 EPS TTM $500.46 11.2% $637.91 41.7%
$16.81 EPS 2026 $501.43 11.4% $639.14 42.0%
$19.34 EPS 2027 $576.75 28.1% $735.15 63.3%

Implied Growth

Implied Growth
Average Median Std Dev Current Percentile
TTM Forward TTM Forward TTM Forward TTM Forward TTM Forward
Timeframe
1 Year 16.62% 15.06% 17.35% 16.63% 2.11% 2.41% 14.24% 12.70% 28.2% 30.3%
3 Years 16.62% 15.06% 17.35% 16.63% 2.11% 2.41% 14.24% 12.70% 28.2% 30.3%
5 Years 16.62% 15.06% 17.35% 16.63% 2.11% 2.41% 14.24% 12.70% 28.2% 30.3%
10 Years 16.62% 15.06% 17.35% 16.63% 2.11% 2.41% 14.24% 12.70% 28.2% 30.3%

← Back