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, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Net income 72,361 72,738 61,271 44,281 39,240 16,571
Add: Income tax expense 16,950 10,978 9,831 8,755 4,448 19,903
Earnings before tax (EBT) 89,311 83,716 71,102 53,036 43,688 36,474
Add: Interest expense 1,968 2,063 2,346 2,591 2,686 2,733
Earnings before interest and tax (EBIT) 91,279 85,779 73,448 55,627 46,374 39,207
Add: Depreciation, amortization, and other 13,861 14,460 11,686 12,796 11,682 10,261
Earnings before interest, tax, depreciation and amortization (EBITDA) 105,140 100,239 85,134 68,423 58,056 49,468

Based on: 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), 10-K (reporting date: 2018-06-30).

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 2021 to 2022 and from 2022 to 2023.

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) 2,956,944
Earnings before interest, tax, depreciation and amortization (EBITDA) 105,140
Valuation Ratio
EV/EBITDA 28.12
Benchmarks
EV/EBITDA, Competitors1
Accenture PLC 17.99
Adobe Inc. 26.69
International Business Machines Corp. 14.24
Intuit Inc. 42.74
Oracle Corp. 21.14
Palo Alto Networks Inc. 103.27
Salesforce Inc. 28.37
ServiceNow Inc. 91.93
Synopsys Inc. 50.13
EV/EBITDA, Sector
Software & Services 27.74
EV/EBITDA, Industry
Information Technology 28.58

Based on: 10-K (reporting date: 2023-06-30).

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, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 2,410,213 2,021,362 2,093,369 1,487,741 999,078 775,247
Earnings before interest, tax, depreciation and amortization (EBITDA)2 105,140 100,239 85,134 68,423 58,056 49,468
Valuation Ratio
EV/EBITDA3 22.92 20.17 24.59 21.74 17.21 15.67
Benchmarks
EV/EBITDA, Competitors4
Accenture PLC 17.26 14.25 23.31 17.46 15.60 13.79
Adobe Inc. 34.07 22.32 35.44 43.06 41.16 37.27
International Business Machines Corp. 14.41 22.17 12.53 12.28 10.23
Intuit Inc. 38.71 36.22 51.96 35.70 34.27 31.25
Oracle Corp. 21.80 17.12 13.78 11.54 11.83 9.50
Palo Alto Networks Inc. 85.08 515.16 349.95 117.16
Salesforce Inc. 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 21.34
EV/EBITDA, Sector
Software & Services 24.33 21.63 24.66 22.06 17.87
EV/EBITDA, Industry
Information Technology 23.37 18.28 20.37 19.53 14.42

Based on: 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), 10-K (reporting date: 2018-06-30).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 2,410,213 ÷ 105,140 = 22.92

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 decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.