investorscraft@gmail.com

Intrinsic Value of Microsoft Corporation (MSFT)

Previous Close$503.32
Intrinsic Value
Upside potential
Previous Close
$503.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Microsoft Corporation operates as a global leader in software, cloud computing, and enterprise solutions, serving both consumer and commercial markets. Its diversified revenue streams stem from productivity software (Office 365), cloud services (Azure), personal computing (Windows, Xbox), and LinkedIn. The company dominates the enterprise software space while aggressively expanding its cloud infrastructure footprint, competing with AWS and Google Cloud. Microsoft’s vertically integrated ecosystem, spanning SaaS, PaaS, and IaaS, reinforces its pricing power and customer retention. Its strategic acquisitions, such as Activision Blizzard and Nuance, further diversify its offerings and strengthen its market position in gaming and AI-driven solutions. The company’s hybrid cloud approach and AI integrations (Copilot, OpenAI partnerships) position it at the forefront of digital transformation trends, ensuring long-term relevance across industries.

Revenue Profitability And Efficiency

Microsoft reported $245.1B in revenue for FY2024, with net income of $88.1B, reflecting a robust 36% net margin. Operating cash flow of $118.5B underscores strong profitability, while capital expenditures of $44.5B highlight continued investment in cloud infrastructure. The company’s disciplined cost management and scalable cloud operations drive high incremental margins, particularly in Azure and Office 365 subscriptions.

Earnings Power And Capital Efficiency

Diluted EPS of $11.8 demonstrates Microsoft’s earnings resilience, supported by high-margin recurring revenue streams. The company generates significant free cash flow ($74.1B after capex), enabling strategic reinvestment and shareholder returns. Azure’s growth and enterprise adoption of AI tools enhance capital efficiency, with ROIC consistently outperforming peers due to asset-light software margins and cloud scalability.

Balance Sheet And Financial Health

Microsoft maintains a solid balance sheet with $18.3B in cash and $67.1B in total debt, reflecting a conservative leverage profile. Its AA+ credit rating and $74.1B in post-capex FCF provide ample liquidity for M&A and dividends. The debt-to-EBITDA ratio remains manageable, supported by predictable cash flows from subscription-based models.

Growth Trends And Dividend Policy

Revenue growth is driven by cloud adoption (Azure up 30% YoY) and AI monetization, with dividends per share increasing to $2.93. Microsoft balances reinvestment in AI/data centers with consistent dividend hikes (10-year CAGR ~10%) and share repurchases, targeting total shareholder return while maintaining a payout ratio below 30%.

Valuation And Market Expectations

Trading at ~35x forward earnings, Microsoft’s premium valuation reflects expectations for sustained cloud/AI growth and margin expansion. Consensus estimates project mid-teens EPS growth, pricing in Azure’s market share gains and Copilot’s enterprise uptake. The stock’s resilience during downturns underscores its status as a core holding for growth and stability.

Strategic Advantages And Outlook

Microsoft’s moat lies in its enterprise stickiness, cloud scale, and AI integration across its stack. Near-term focus includes Azure AI services, GitHub Copilot adoption, and gaming synergies post-Activision. Long-term upside hinges on AI-driven productivity gains and hybrid cloud adoption, though regulatory scrutiny and competition in cloud/AI remain monitorable risks.

Sources

Microsoft FY2024 10-K, Investor Relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount