MSFT
Microsoft Corporation · Technology · Software - Infrastructure
Intrinsic Value
$551.32
Last Close
$491.04
Disc / Prem
-10.94%
Market Cap
$3.6T
Y1–5 Growth
18.2%
P/E
27.4
Pinned assumptionsyour model
- FCF
- 101,030
- Total debt
- 43,208
- Cash + ST inv
- 102,012
- Shares
- 7,466
- Growth Y1–5
- 18.2%
- Growth Y6–10
- 15.0%
- Growth Y11–20
- 4.0%
- Discount rate
- 6.3%
- Beta
- 1.10
- Last close
- $491.04
Pinned to your model — these override the auto figures. Price stays live. Edit to update, or reset to auto.
Intrinsic value
$551.32
Discount -10.94%
PV(20y) total: 4,057,372 m
IV before cash/debt: $543.45
− debt/share: $5.79
+ cash/share: $13.66
Sensitivity
| Scenario | Growth Y1–5 | IV | Disc/Prem |
|---|---|---|---|
| Conservative | 12.7% | $443.61 | +10.69% |
| Base | 18.2% | $551.32 | -10.94% |
| Bull | 21.8% | $634.63 | -22.63% |
Reverse-DCF: the market is pricing in 15.23% Y1–5 growth.
Financial Trend
Q2 FY26 reported Jun 30, 2026Revenue / Net Income / EBITDA / Cash vs Debt — annual + quarterly. Figures in USD.
Annual — Revenue, Net Income, EBITDA
FY23 through FY26 · last 4 completed fiscal years
RevenueNet IncomeEBITDA
Annual — Cash vs Debt
Year-end cash & ST investments vs total debt
Cash & ST Inv.Total Debt
Quarterly — Revenue, Net Income, EBITDA
Last 5 quarters
RevenueNet IncomeEBITDA
Quarterly — Cash vs Debt
Period-end cash & ST investments vs total debt
Cash & ST Inv.Total Debt