Microsoft Corporation (MSFT) Analyst Estimates Quarterly - Discounting Cash Flows
MSFT
Microsoft Corporation
MSFT (NASDAQ)
Period Ending: 2028
06-30
2028
03-31
2027
12-31
2027
09-30
2027
06-30
2027
03-31
2026
12-31
2026
09-30
2026
06-30
2026
03-31
2025
12-31
2025
09-30
2025
06-30
2025
03-31
2024
12-31
2024
09-30
2024
06-30
2024
03-31
2023
12-30
2023
09-29
2023
06-29
2023
03-29
2022
12-29
2022
09-29
2022
06-29
2022
03-29
2021
12-29
2021
09-29
2021
06-29
2021
03-29
2020
12-29
2020
09-29
2020
06-29
2020
03-29
2019
12-29
2019
09-29
2019
06-29
2019
03-29
2018
12-29
2018
09-29
2018
06-29
2018
03-29
2017
12-29
2017
09-29
2017
06-29
2017
03-29
2016
12-29
2016
09-29
2016
06-29
2016
03-29
2015
12-29
2015
09-29
2015
06-29
2015
03-29
2014
12-29
2014
09-29
2014
06-29
2014
03-29
2013
12-29
2013
09-29
2013
06-29
2013
03-29
2012
12-29
2012
09-29
2012
06-29
2012
03-29
2011
12-29
2011
09-29
2011
06-29
2011
03-29
2010
12-29
2010
09-29
2010
06-29
2010
03-29
2009
12-29
2009
09-29
2009
06-29
2009
03-29
2008
12-29
2008
09-29
2008
06-29
2008
03-29
2007
12-29
2007
09-29
2007
06-29
2007
03-29
2006
12-29
2006
09-29
2006
06-29
2006
03-29
2005
12-29
2005
09-29
2005
06-29
2005
03-29
2004
12-29
2004
09-29
2004
06-29
2004
03-29
2003
12-29
2003
09-29
2003
06-29
2003
03-29
2002
12-29
2002
09-29
2002
06-29
2002
03-29
2001
12-29
2001
09-29
2001
06-29
2001
03-29
2000
12-29
2000
09-29
2000
06-29
2000
03-29
1999
12-29
1999
09-29
1999
06-29
1999
03-29
1998
12-29
1998
09-29
1998
06-29
1998
03-29
1997
12-29
1997
09-29
1997
06-29
1997
03-29
1996
12-29
Number of Analysts
1234
26 26 27 24 24 22 23 24 33 33 16 16 17 15 15 15 17 16 16 11 12 16 9 9 8 9 13 17 19 13 14 14 12 14 19 20 12 14 11 9 11 13 16 9 20 20 13 8 9 16 16 7 10 13 20 7 7 20 12 15 14 19 10 17 13 14 15 19 7 20 13 9 11 9 15 20 20 16 16 9 18 9 9 11 14 10 10 12 10 7 14 8 14 18 7 7 16 11 18 7 13 7 11 18 8 16 18 11 19 9 15 7 18 13 16 18 19
Estimated Revenue
Low
1234
80,048 70,570 72,686 68,270 68,435 64,402 64,021 60,499 59,856 53,892 54,295 49,924 51,850 48,545 51,261 47,971 49,651 43,068 43,273 40,155 39,354 34,992 35,764 32,938 34,908 31,457 32,070 29,242 25,741 19,593 23,003 19,197 20,966 16,826 13,514 16,946 18,343 14,640 13,862 16,955 17,328 14,357 16,561 14,533 21,176 16,842 20,406 15,122 17,100 12,911 18,087 15,481 16,939 13,531 13,369 13,229 16,280 13,898 11,679 12,065 14,097 11,493 11,573 10,829 12,133 8,269 10,479 10,918 13,869 11,798 12,945 10,825 12,046 9,542 10,697 10,813 8,876 7,660 9,139 8,992 9,470 7,541 7,875 7,696 8,160 7,114 7,690 6,261 7,167 6,353 6,721 5,572 5,821 4,648 5,802 5,796 5,013 4,455 4,918 4,930 5,048 4,237 4,422 4,113 4,191 3,800 4,640 2,815 3,160 2,711 2,930 2,768 2,581 2,504 2,540 2,053 1,787
Average
1234
80,309 75,495 73,927 68,440 68,866 64,562 64,382 60,860 61,141 54,523 55,485 51,019 52,987 49,609 52,384 49,023 50,739 44,012 44,221 41,035 40,217 35,759 36,548 33,660 35,673 32,147 32,773 29,883 32,176 24,492 28,754 23,996 26,207 21,033 16,893 21,182 22,929 18,300 17,328 21,193 21,660 17,946 20,701 18,167 26,470 21,053 25,508 18,903 21,376 16,138 22,609 19,351 21,174 16,914 16,711 16,537 20,349 17,372 14,598 15,081 17,621 14,367 14,467 13,536 15,166 10,336 13,099 13,648 17,337 14,747 16,181 13,531 15,058 11,927 13,371 13,516 11,095 9,575 11,423 11,241 11,837 9,427 9,843 9,620 10,200 8,893 9,612 7,826 8,959 7,941 8,401 6,964 7,276 5,810 7,253 7,245 6,267 5,569 6,148 6,163 6,311 5,296 5,528 5,142 5,239 4,751 5,800 3,519 3,950 3,388 3,662 3,460 3,226 3,130 3,175 2,566 2,233
High
1234
81,180 76,159 75,900 68,770 69,567 64,963 64,753 61,362 62,603 55,379 56,511 51,961 53,966 50,526 53,352 49,929 51,677 44,825 45,038 41,794 40,960 36,420 37,224 34,282 36,333 32,741 33,379 30,435 38,611 29,390 34,505 28,795 31,448 25,239 20,272 25,419 27,515 21,960 20,793 25,432 25,993 21,535 24,842 21,800 31,764 25,263 30,609 22,683 25,651 19,366 27,131 23,221 25,408 20,297 20,054 19,844 24,419 20,846 17,518 18,098 21,145 17,240 17,360 16,243 18,199 12,403 15,719 16,378 20,804 17,697 19,418 16,238 18,069 14,312 16,045 16,220 13,314 11,491 13,708 13,489 14,204 11,312 11,812 11,544 12,240 10,671 11,535 9,391 10,750 9,529 10,081 8,357 8,731 6,971 8,704 8,694 7,520 6,683 7,377 7,395 7,573 6,355 6,633 6,170 6,287 5,701 6,960 4,223 4,740 4,066 4,394 4,151 3,872 3,756 3,810 3,080 2,680
Estimated EBITDA
Low
1234
41,935 36,969 38,078 35,764 35,851 33,738 33,539 23,359 23,796 21,103 22,542 21,235 21,633 19,184 20,493 19,305 19,667 17,440 15,993 14,306 13,213 12,671 12,828 11,787 12,288 11,680 11,239 9,689 11,138 8,926 10,581 8,500 8,896 7,437 4,235 6,875 6,873 5,349 3,632 5,843 5,558 4,995 -17.83 5,301 7,626 5,377 7,356 6,177 6,328 5,097 6,494 6,600 7,012 5,343 850.2 5,403 7,020 6,501 4,604 4,975 6,408 5,564 4,807 4,483 5,667 3,247 3,858 3,771 5,221 5,149 5,373 3,982 5,333 4,502 3,732 5,546 2,901 3,686 3,495 3,702 4,294 3,701 3,207 3,286 3,966 3,059 3,321 1,674 1,811 3,267 2,782 3,180 2,589 2,329 2,082 3,339 2,365 1,562 504.4 3,155 3,180 2,698 2,559 2,799 2,754 2,654 2,762 2,020 2,066 1,788 1,713 1,713 1,468 1,144 1,415 1,027 856
Average
1234
42,071 39,549 38,728 35,853 36,076 33,822 33,728 29,198 29,746 26,378 28,178 26,544 27,041 23,980 25,616 24,131 24,583 21,800 19,991 17,883 16,516 15,838 16,035 14,733 15,359 14,599 14,048 12,111 13,923 11,157 13,226 10,625 11,120 9,296 5,294 8,593 8,592 6,686 4,540 7,304 6,948 6,244 -14.86 6,627 9,533 6,721 9,195 7,721 7,910 6,372 8,118 8,249 8,766 6,679 1,063 6,754 8,775 8,126 5,755 6,219 8,010 6,955 6,009 5,604 7,083 4,058 4,823 4,714 6,526 6,436 6,716 4,978 6,666 5,628 4,665 6,932 3,626 4,607 4,368 4,628 5,368 4,626 4,009 4,107 4,957 3,824 4,151 2,092 2,264 4,083 3,478 3,975 3,236 2,911 2,602 4,174 2,956 1,952 630.5 3,944 3,975 3,372 3,199 3,499 3,442 3,318 3,452 2,524 2,582 2,235 2,141 2,141 1,835 1,430 1,769 1,283 1,070
High
1234
42,527 39,897 39,761 36,026 36,444 34,032 33,922 35,038 35,695 31,654 33,813 31,853 32,450 28,776 30,739 28,957 29,500 26,160 23,989 21,460 19,819 19,006 19,242 17,680 18,431 17,519 16,858 14,534 16,708 13,389 15,871 12,750 13,344 11,155 6,353 10,312 10,310 8,024 5,447 8,765 8,338 7,492 -11.89 7,952 11,440 8,065 11,034 9,266 9,492 7,646 9,741 9,899 10,519 8,014 1,275 8,105 10,530 9,751 6,906 7,463 9,612 8,346 7,211 6,725 8,500 4,870 5,788 5,657 7,831 7,723 8,059 5,973 7,999 6,753 5,598 8,319 4,351 5,529 5,242 5,554 6,442 5,552 4,811 4,928 5,949 4,589 4,982 2,511 2,716 4,900 4,174 4,770 3,883 3,493 3,122 5,009 3,548 2,343 756.6 4,733 4,770 4,046 3,839 4,199 4,131 3,981 4,143 3,029 3,099 2,682 2,570 2,570 2,202 1,716 2,123 1,540 1,284
Estimated EBIT
Low
1234
35,210 31,041 31,972 30,029 30,102 28,328 28,161 19,442 19,950 17,593 18,543 17,675 18,137 15,994 16,858 16,068 16,488 14,540 13,105 11,723 10,913 10,392 9,765 9,227 9,513 9,093 8,612 7,115 8,131 6,471 7,919 5,853 6,225 5,139 2,642 4,283 4,691 3,688 1,997 4,358 4,346 4,006 -2,288 4,241 6,221 4,198 5,618 5,136 5,438 4,317 5,441 5,731 6,134 4,474 141.2 4,831 6,227 5,762 4,001 4,159 5,667 4,968 4,228 3,843 5,079 2,689 3,190 3,550 4,945 4,697 4,644 3,287 4,734 4,006 3,191 4,927 2,415 3,117 3,001 3,205 3,726 3,129 2,314 2,663 3,569 2,702 2,593 846.1 1,023 2,432 1,827 2,600 2,154 2,160 2,299 2,638 1,840 2,086 2,096 2,284 2,444 2,010 2,003 1,941 1,997 1,971 2,103 1,450 1,759 1,404 1,410 1,413 1,197 1,142 1,263 940.8 720.7
Average
1234
35,325 33,207 32,518 30,104 30,292 28,399 28,319 24,303 24,938 21,992 23,179 22,094 22,671 19,992 21,072 20,085 20,610 18,175 16,382 14,654 13,641 12,989 12,206 11,533 11,892 11,367 10,765 8,893 10,164 8,088 9,898 7,316 7,781 6,423 3,303 5,354 5,864 4,610 2,496 5,448 5,432 5,008 -1,906 5,301 7,776 5,248 7,022 6,421 6,797 5,396 6,802 7,164 7,667 5,592 176.5 6,039 7,784 7,203 5,001 5,199 7,084 6,210 5,285 4,804 6,349 3,362 3,987 4,438 6,181 5,871 5,805 4,108 5,917 5,008 3,989 6,159 3,019 3,897 3,752 4,006 4,657 3,911 2,893 3,329 4,461 3,378 3,241 1,058 1,278 3,039 2,284 3,251 2,692 2,700 2,874 3,298 2,300 2,607 2,620 2,855 3,055 2,513 2,504 2,426 2,496 2,464 2,629 1,812 2,199 1,755 1,763 1,766 1,497 1,427 1,579 1,176 900.8
High
1234
35,708 33,500 33,386 30,250 30,600 28,575 28,483 29,163 29,925 26,390 27,815 26,512 27,205 23,991 25,286 24,102 24,732 21,810 19,658 17,584 16,369 15,587 14,648 13,840 14,270 13,640 12,918 10,672 12,197 9,706 11,878 8,780 9,337 7,708 3,964 6,425 7,037 5,532 2,995 6,538 6,518 6,009 -1,525 6,361 9,331 6,297 8,427 7,705 8,157 6,475 8,162 8,597 9,201 6,711 211.8 7,246 9,340 8,644 6,001 6,239 8,501 7,452 6,343 5,764 7,618 4,034 4,784 5,326 7,418 7,046 6,966 4,930 7,101 6,009 4,787 7,391 3,623 4,676 4,502 4,807 5,588 4,693 3,471 3,995 5,353 4,053 3,889 1,269 1,534 3,647 2,741 3,901 3,231 3,240 3,449 3,958 2,760 3,129 3,144 3,426 3,666 3,015 3,005 2,912 2,995 2,956 3,155 2,174 2,639 2,106 2,115 2,120 1,796 1,712 1,895 1,411 1,081
Estimated Net Income
Low
1234
26,659 26,802 24,569 23,662 22,523 22,234 21,536 15,971 16,828 17,825 15,117 14,519 15,298 16,205 13,743 13,199 13,907 14,732 11,295 10,629 9,429 9,094 8,159 7,646 7,978 7,654 9,155 6,061 6,674 5,736 6,770 5,240 -6,780 4,384 3,229 3,676 3,949 3,311 2,024 3,099 3,604 3,195 -3,560 3,206 4,690 3,261 3,997 4,169 4,475 3,574 4,449 4,559 5,034 3,764 -542.8 3,871 5,160 4,590 3,808 3,812 4,605 3,777 3,222 2,976 3,975 2,144 2,436 2,382 3,475 3,424 3,511 3,271 3,438 2,903 2,428 3,684 1,827 2,423 2,187 2,454 2,922 2,429 2,865 2,050 2,602 1,955 2,226 870.6 1,074 2,019 1,601 1,956 1,687 1,454 1,220 2,190 1,479 923.8 49.52 1,867 2,008 1,597 1,835 1,717 1,670 1,547 1,566 1,246 1,269 1,122 995.1 980.5 815.8 530.4 845.6 625.2 494
Average
1234
29,137 27,403 25,175 24,038 23,271 23,135 21,914 19,964 21,035 22,282 18,896 18,149 19,122 20,256 17,179 16,499 17,384 18,415 14,119 13,286 11,786 11,367 10,199 9,557 9,972 9,567 11,443 7,576 8,343 7,170 8,462 6,551 -5,650 5,480 4,036 4,595 4,937 4,138 2,530 3,873 4,505 3,994 -2,967 4,008 5,863 4,077 4,996 5,211 5,594 4,467 5,561 5,699 6,292 4,705 -452.3 4,839 6,450 5,738 4,760 4,765 5,756 4,721 4,027 3,720 4,968 2,680 3,045 2,977 4,344 4,280 4,388 4,089 4,298 3,629 3,035 4,605 2,283 3,029 2,734 3,067 3,653 3,036 3,581 2,563 3,253 2,444 2,783 1,088 1,342 2,524 2,001 2,445 2,108 1,817 1,525 2,738 1,848 1,155 61.9 2,334 2,510 1,996 2,294 2,146 2,088 1,933 1,957 1,558 1,586 1,402 1,244 1,226 1,020 663 1,057 781.5 617.5
High
1234
30,264 28,004 26,085 24,564 24,319 23,511 22,216 23,956 25,242 26,738 22,676 21,778 22,947 24,307 20,614 19,799 20,861 22,098 16,943 15,943 14,143 13,640 12,239 11,469 11,967 11,481 13,732 9,091 10,011 8,603 10,155 7,861 -4,520 6,576 4,843 5,514 5,924 4,966 3,036 4,648 5,406 4,792 -2,373 4,809 7,036 4,892 5,996 6,253 6,712 5,361 6,673 6,839 7,550 5,646 -361.9 5,807 7,740 6,886 5,712 5,718 6,907 5,666 4,832 4,464 5,962 3,217 3,654 3,572 5,213 5,136 5,266 4,907 5,157 4,355 3,642 5,526 2,740 3,635 3,280 3,681 4,384 3,644 4,297 3,076 3,904 2,932 3,339 1,306 1,611 3,029 2,401 2,934 2,530 2,181 1,830 3,286 2,218 1,386 74.29 2,801 3,012 2,395 2,753 2,576 2,506 2,320 2,349 1,869 1,904 1,683 1,493 1,471 1,224 795.6 1,268 937.8 741
Estimated SGA Expenses
Low
1234
10,895 9,605 9,893 9,292 9,315 8,766 8,714 6,755 6,065 5,072 7,272 6,141 5,513 4,611 6,611 5,582 5,012 4,191 5,064 4,407 3,711 3,502 5,152 4,398 4,146 3,869 4,434 3,952 4,534 3,411 4,601 3,913 4,067 3,319 2,831 3,891 3,759 3,020 3,435 3,750 3,604 3,054 3,887 3,087 4,330 3,505 5,248 3,495 3,765 2,940 4,872 4,104 4,314 3,432 3,616 3,459 3,803 3,250 3,303 3,317 3,311 2,614 3,230 3,235 2,865 2,119 3,673 3,115 3,741 3,078 3,987 4,097 3,256 2,256 3,358 2,931 2,653 1,989 3,041 2,775 2,680 2,264 3,152 2,707 2,037 2,071 2,498 3,276 2,332 1,526 2,748 1,256 1,408 748.3 1,462 1,189 1,497 959 1,215 1,095 1,149 874.4 1,031 877 1,051 738.4 541.9 741 697 619.3 767.8 684.2 707 706.4 670.4 510.6 545.3
Average
1234
10,931 10,276 10,062 9,315 9,373 8,788 8,763 8,443 7,581 6,340 9,090 7,676 6,892 5,763 8,264 6,978 6,265 5,239 6,330 5,509 4,639 4,377 6,440 5,497 5,183 4,837 5,542 4,940 5,668 4,263 5,752 4,891 5,084 4,148 3,539 4,863 4,699 3,775 4,294 4,688 4,505 3,818 4,859 3,859 5,412 4,381 6,560 4,368 4,707 3,675 6,091 5,129 5,392 4,290 4,520 4,324 4,754 4,063 4,129 4,146 4,139 3,267 4,038 4,044 3,581 2,648 4,591 3,894 4,676 3,847 4,984 5,121 4,070 2,819 4,197 3,663 3,316 2,487 3,801 3,469 3,350 2,829 3,940 3,384 2,546 2,589 3,123 4,095 2,915 1,908 3,435 1,570 1,760 935.3 1,827 1,486 1,872 1,199 1,519 1,369 1,437 1,093 1,289 1,096 1,314 922.9 677.3 926.2 871.2 774.2 959.8 855.2 883.8 883 838 638.2 681.7
High
1234
11,049 10,366 10,331 9,360 9,469 8,842 8,814 10,132 9,097 7,607 10,908 9,211 8,270 6,916 9,917 8,374 7,518 6,287 7,596 6,611 5,566 5,253 7,728 6,596 6,219 5,804 6,651 5,928 6,801 5,116 6,902 5,869 6,101 4,978 4,247 5,836 5,639 4,530 5,153 5,626 5,406 4,582 5,831 4,631 6,494 5,257 7,871 5,242 5,648 4,410 7,309 6,155 6,471 5,148 5,425 5,189 5,704 4,876 4,954 4,976 4,966 3,921 4,845 4,853 4,297 3,178 5,509 4,673 5,612 4,617 5,981 6,146 4,884 3,383 5,036 4,396 3,979 2,984 4,561 4,163 4,020 3,395 4,728 4,061 3,055 3,106 3,748 4,914 3,498 2,289 4,122 1,884 2,111 1,122 2,192 1,783 2,246 1,439 1,823 1,642 1,724 1,312 1,546 1,315 1,577 1,108 812.8 1,112 1,045 929 1,152 1,026 1,061 1,060 1,006 765.9 818
Estimated EPS
Low
1234
3.57 3.59 3.29 3.17 3.02 2.98 2.89 2.73 2.62 2.56 2.48 2.18 2.23 2.24 2.23 2.13 2.25 2.02 1.86 1.73 1.6 1.5 1.3 1.24 1.28 1.21 1.18 0.972 0.86 0.62 0.82 0.6 0.62 0.48 0.35 0.54 0.6 0.48 0.38 0.53 0.51 0.41 0.42 0.33 0.57 0.35 0.52 0.46 0.46 0.37 0.67 0.51 0.59 0.47 0.46 0.43 0.59 0.54 0.38 0.41 0.47 0.38 0.33 0.31 0.35 0.19 0.29 0.31 0.41 0.37 0.38 0.33 0.34 0.26 0.31 0.34 0.16 0.22 0.23 0.27 0.26 0.23 0.24 0.26 0.25 0.23 0.24 0.19 0.21 0.22 0.2 0.17 0.15 0.11 0.17 0.2 0.14 0.14 0.16 0.16 0.18 0.15 0.16 0.14 0.14 0.12 0.13 0.1 0.1 0.08 0.09 0.09 0.07 0.07 0.08 0.05 0.04
Average
1234
3.91 3.67 3.37 3.22 3.12 3.1 2.94 2.82 2.77 2.65 2.55 2.24 2.29 2.3 2.29 2.19 2.32 2.08 1.92 1.78 1.64 1.54 1.34 1.27 1.32 1.25 1.21 1 1.08 0.78 1.03 0.75 0.78 0.6 0.44 0.67 0.75 0.6 0.47 0.66 0.64 0.51 0.52 0.41 0.71 0.44 0.65 0.58 0.58 0.46 0.84 0.64 0.74 0.59 0.57 0.54 0.74 0.68 0.47 0.51 0.59 0.48 0.41 0.39 0.44 0.24 0.36 0.39 0.51 0.46 0.48 0.41 0.42 0.33 0.39 0.43 0.2 0.27 0.29 0.34 0.33 0.29 0.3 0.32 0.31 0.29 0.3 0.24 0.26 0.28 0.25 0.21 0.19 0.14 0.21 0.25 0.17 0.18 0.2 0.2 0.22 0.19 0.2 0.18 0.18 0.15 0.16 0.13 0.12 0.1 0.11 0.11 0.09 0.09 0.1 0.06 0.05
High
1234
4.06 3.75 3.5 3.29 3.26 3.15 2.98 2.97 3 2.74 2.61 2.29 2.35 2.36 2.35 2.24 2.37 2.13 1.96 1.82 1.68 1.58 1.37 1.3 1.35 1.28 1.24 1.02 1.3 0.94 1.24 0.9 0.94 0.72 0.53 0.8 0.9 0.72 0.56 0.79 0.77 0.61 0.62 0.49 0.85 0.53 0.78 0.7 0.7 0.55 1.01 0.77 0.89 0.71 0.68 0.65 0.89 0.82 0.56 0.61 0.71 0.58 0.49 0.47 0.53 0.29 0.43 0.47 0.61 0.55 0.58 0.49 0.5 0.4 0.47 0.52 0.24 0.32 0.35 0.41 0.4 0.35 0.36 0.38 0.37 0.35 0.36 0.29 0.31 0.34 0.3 0.25 0.23 0.17 0.25 0.3 0.2 0.22 0.24 0.24 0.26 0.23 0.24 0.22 0.22 0.18 0.19 0.16 0.14 0.12 0.13 0.13 0.11 0.11 0.12 0.07 0.06
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program