Stock Analysis on Net

Microsoft Corp. (NASDAQ:MSFT)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Microsoft Corp., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Net income 88,136 72,361 72,738 61,271 44,281 39,240
Add: Income tax expense 19,651 16,950 10,978 9,831 8,755 4,448
Earnings before tax (EBT) 107,787 89,311 83,716 71,102 53,036 43,688
Add: Interest expense 2,935 1,968 2,063 2,346 2,591 2,686
Earnings before interest and tax (EBIT) 110,722 91,279 85,779 73,448 55,627 46,374
Add: Depreciation, amortization, and other 22,287 13,861 14,460 11,686 12,796 11,682
Earnings before interest, tax, depreciation and amortization (EBITDA) 133,009 105,140 100,239 85,134 68,423 58,056

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Microsoft Corp. EBITDA increased from 2022 to 2023 and from 2023 to 2024.

Enterprise Value to EBITDA Ratio, Current

Microsoft Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 3,092,351
Earnings before interest, tax, depreciation and amortization (EBITDA) 133,009
Valuation Ratio
EV/EBITDA 23.25
Benchmarks
EV/EBITDA, Competitors1
Accenture PLC 19.65
Adobe Inc. 27.71
Autodesk Inc. 53.02
Cadence Design Systems Inc. 56.64
CrowdStrike Holdings Inc. 282.93
International Business Machines Corp. 16.42
Intuit Inc. 40.24
Oracle Corp. 28.05
Palo Alto Networks Inc. 98.69
Salesforce Inc. 33.57
ServiceNow Inc. 130.08
Synopsys Inc. 52.66
EV/EBITDA, Sector
Software & Services 31.70
EV/EBITDA, Industry
Information Technology 36.30

Based on: 10-K (reporting date: 2024-06-30).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Microsoft Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 3,146,813 2,410,213 2,021,362 2,093,369 1,487,741 999,078
Earnings before interest, tax, depreciation and amortization (EBITDA)2 133,009 105,140 100,239 85,134 68,423 58,056
Valuation Ratio
EV/EBITDA3 23.66 22.92 20.17 24.59 21.74 17.21
Benchmarks
EV/EBITDA, Competitors4
Accenture PLC 19.87 17.26 14.25 23.31 17.46 15.60
Adobe Inc. 34.07 22.32 35.44 43.06 41.16
Autodesk Inc. 37.67 36.84 53.83 79.27 69.31 335.51
Cadence Design Systems Inc. 55.61 42.11 39.61 45.75 31.64
CrowdStrike Holdings Inc. 262.20
International Business Machines Corp. 14.41 22.17 12.53 12.28 10.23
Intuit Inc. 38.55 38.71 36.22 51.96 35.70 34.27
Oracle Corp. 21.81 21.80 17.12 13.78 11.54 11.83
Palo Alto Networks Inc. 84.17 85.08 515.16 349.95 117.16
Salesforce Inc. 31.74 38.42 38.91 33.92 49.78 56.71
ServiceNow Inc. 96.48 104.30 147.45 220.91 187.17
Synopsys Inc. 54.59 36.73 53.43 42.24 26.98
EV/EBITDA, Sector
Software & Services 24.84 22.25 25.32 22.51 18.25
EV/EBITDA, Industry
Information Technology 23.65 18.58 20.64 19.71 14.59

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 3,146,813 ÷ 133,009 = 23.66

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Microsoft Corp. EV/EBITDA ratio increased from 2022 to 2023 and from 2023 to 2024.