Previous Close | $503.32 |
Intrinsic Value | $168.98 |
Upside potential | -66% |
Data is not available at this time.
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.
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.
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.
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.
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%.
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.
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.
Microsoft FY2024 10-K, Investor Relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |