Homepage
FRESH Analysis Report
May 18, 2026
5 days ago Β· 96% complete

Microsoft Corporation

MSFT NASDAQ Categories PDF
Technology · Software - Infrastructure
Redmond, WA 98052-6399, United States IPO 1986 microsoft.com Updated May 24, 1:38pm
Price
$418.57
Market Cap
$3.1T
Employees
228,000
Beta
1.09
Avg Volume
33,934,001
CEO
Satya Nadella
Business Description

Microsoft Corporation develops, licenses, and supports software, services, devices, and solutions worldwide. The company operates in three segments: Productivity and Business Processes, Intelligent Cloud, and More Personal Computing. The Productivity and Business Processes segment offers Office, Exchange, SharePoint, Microsoft Teams, Office 365 Security and Compliance, Microsoft Viva, and Skype for Business; Skype, Outlook.com, OneDrive, and LinkedIn; and Dynamics 365, a set of cloud-based and on-premises business solutions for organizations and enterprise divisions. The Intelligent Cloud segment licenses SQL, Windows Servers, Visual Studio, System Center, and related Client Access Licenses; GitHub that provides a collaboration platform and code hosting service for developers; Nuance provides healthcare and enterprise AI solutions; and Azure, a cloud platform. It also offers enterprise support, Microsoft consulting, and nuance professional services to assist customers in developing, deploying, and managing Microsoft server and desktop solutions; and training and certification on Microsoft products. The More Personal Computing segment provides Windows original equipment manufacturer (OEM) licensing and other non-volume licensing of the Windows operating system; Windows Commercial, such as volume licensing of the Windows operating system, Windows cloud services, and other Windows commercial offerings; patent licensing; and Windows Internet of Things. It also offers Surface, PC accessories, PCs, tablets, gaming and entertainment consoles, and other devices; Gaming, including Xbox hardware, and Xbox content and services; video games and third-party video game royalties; and Search, including Bing and Microsoft advertising. The company sells its products through OEMs, distributors, and resellers; and directly through digital marketplaces, online stores, and retail stores. Microsoft Corporation was founded in 1975 and is headquartered in Redmond, Washington.

Business History
Generated: May 18, 2026 3:09pm
Price Overview
Last updated: May 24, 2026 1:38pm (just now)
$418.57
-0.52 (-0.12%)
Day Range
$418.52 – $424.40
52-Week Range
$356.28 – $555.45
50-Day MA
$400.44
200-Day MA
$460.40
Volume
22,390,344.00
Analyst Price Targets
Low $415.00
Consensus $551.96
High $680.00
(250 analysts)
Share Structure
Outstanding 7,428,430,000.00
Float 7,417,440,621.00
Free Float 99.9%
High free float β€” 99.9% of shares trade freely, ~0.1% held by insiders/institutions
Very liquid β€” most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: May 24, 2026 1:38pm (just now)
Revenue & Net Income Trend
The directional story β€” useful even when net income is negative.
Last updated: May 18, 2026 3:09pm (5d ago)
Revenue
The top line β€” total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line β€” profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business β€” selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
API Direct from provider CALC Derived from statements
Industry comparison last run: May 18, 2026 3:08pm
P/E Ratio (Price per dollar of earnings)
API
Stock Price / EPS (Diluted)
24.82
Stock Price: $418.57
EPS (Diluted): 13.70
P/B Ratio (Price vs net asset value)
API
Stock Price / Book Value Per Share
10.76
Stock Price: $418.57
Total Equity: $343.48B
Shares: 7,465,000,000
EV/EBITDA (Total value vs operating profit)
API
Enterprise Value / EBITDA
15.60
Market Cap: $3,109.32B
Total Debt: $43.15B
Cash: $30.24B
EBITDA: $160.17B
Enterprise Value (Takeover price (cap + debt - cash))
API
Market Cap + Total Debt - Cash
$3.8T
Market Cap: $3,109.32B
Total Debt: $43.15B
Cash: $30.24B
Gross Margin (Revenue left after direct costs)
API
Gross Profit / Revenue
68.8%
Gross Profit: $193.89B
Revenue: $281.72B
Operating Margin (Revenue left after all operations)
API
Operating Income / Revenue
45.6%
Operating Income: $128.53B
Revenue: $281.72B
Net Margin (Revenue left as actual profit)
API
Net Income / Revenue
36.1%
Net Income: $101.83B
Revenue: $281.72B
ROE (Profit from shareholder equity)
API
Net Income / Total Equity
33.1%
Net Income: $101.83B
Total Equity: $343.48B
ROIC (Profit from all invested capital)
API
NOPAT / Invested Capital
21.3%
Operating Income: $128.53B
Tax Rate: 17.6%
Equity: $343.48B
Total Debt: $43.15B
Cash: $30.24B
Current Ratio (Can it pay short-term bills)
API
Current Assets / Current Liabilities
1.35
Current Assets: $191.13B
Current Liabilities: $141.22B
Debt/Equity (Leverage β€” debt vs equity)
CALC
Total Debt / Total Equity
0.13
Short-Term Debt: $3.00B
Long-Term Debt: $40.15B
Total Debt: $43.15B
Total Equity: $343.48B
Rev/Share (Top-line per share)
CALC
Revenue / Shares Outstanding
$37.74
Revenue: $281.72B
Shares: 7,465,000,000
Book Value/Share (Net assets per share)
CALC
(Total Assets - Total Liabilities) / Shares
$46.01
Total Equity: $343.48B
Shares: 7,465,000,000
FCF/Share (Real cash generated per share)
CALC
(Operating Cash Flow + CapEx) / Shares
$9.59
Operating CF: $136.16B
CapEx: -$64.55B
Shares: 7,465,000,000
CapEx is negative (outflow) β€” added to OCF to get FCF
Div Yield (Annual income from holding)
API
Last Annual Dividend / Stock Price
0.7%
Last Dividend: N/A
Stock Price: $418.57
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
β€”
Dividends Paid: N/A
Net Income: $101.83B
Dividends paid not available in cash flow statement
Industry Benchmarks
Last run: May 18, 2026 3:08pm
Compares MSFT against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely β€” every stock in the same industry reuses the same baseline.
Deep Analysis
Last run: May 18, 2026 3:12:03 pm

Pre-flight intelligence scans the company first, then routes to the right analytical methods.

0 Company Classification β€” What type of company is this?
1 Industry Landscape β€” Where is the industry headed?
2 Company Momentum β€” Where is this company trending?
3 Forward Projection β€” 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a DCF Valuation β€” Present value of future cash flows
4b Earnings Power Value β€” Floor value β€” worth with zero growth
4c Anchored PE β€” Industry PE adjusted for growth differential
4d Reverse DCF β€” What growth is the market pricing in?
4e Revenue-Based DCF β€” For growth/narrative companies (skip if mature earner)
Not applicable for Mature Earner companies
4f Anchored P/S β€” Price-to-Sales peer comparison (skip if mature earner)
Not applicable for Mature Earner companies
4g Scenario Analysis β€” Bull / Base / Bear (skip if mature earner)
Not applicable for Mature Earner companies
4h Dividend Discount Model β€” For dividend/income stocks only
Not applicable for Mature Earner companies
4i Book Value Analysis β€” For deep value / turnaround stocks only
Not applicable for Mature Earner companies
4j Insider Activity β€” Are insiders buying or selling?
4f Cash Flow Quality β€” How trustworthy is the FCF?
4g Debt Maturity Risk β€” Can it handle its debt?
4h Macro Environment β€” Rates, market valuation, volatility
4i Sector Intelligence β€” How does this company compare within its sector?
4j Revenue Confidence β€” How reliable is the growth projection?
4k Sensitivity Analysis β€” How fragile is the fair value estimate?
4l Sector Demand Cycle β€” Is the sector in a boom, steady state, or contraction?
5 AI Investigation β€” Adaptive research engine (Claude)
5b Thesis Evaluation β€” What does the market believe? (narrative/platform stocks only)
Not applicable for Mature Earner companies
6 Valuation Synthesis β€” Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: May 18, 2026 3:09pm (5d ago)
Metric 2021 2022 2023 2024 2025
Revenue $168.1B $198.3B $211.9B $245.1B $281.7B
Cost of Revenue $52.2B $62.7B $65.9B $74.1B $87.8B
Gross Profit $115.9B $135.6B $146.1B $171.0B $193.9B
Operating Expenses $45.9B $52.2B $57.5B $61.6B $65.4B
Operating Income $69.9B $83.4B $88.5B $109.4B $128.5B
Net Income $61.3B $72.7B $72.4B $88.1B $101.8B
EBITDA $85.1B $100.2B $105.1B $133.0B $160.2B
EPS $8.12 $9.70 $9.72 $11.86 $13.70
EPS (Diluted) β€” β€” β€” β€” β€”
Balance Sheet (Annual)
Last updated: May 18, 2026 3:06pm (5d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $14.2B $13.9B $34.7B $18.3B $30.2B
Total Current Assets $184.4B $169.7B $184.3B $159.7B $191.1B
Total Assets $333.8B $364.8B $412.0B $512.2B $619.0B
Current Liabilities $88.7B $95.1B $104.1B $125.3B $141.2B
Long-Term Debt $50.1B $47.0B $42.0B $42.7B $40.2B
Total Liabilities $191.8B $198.3B $205.8B $243.7B $275.5B
Total Equity $142.0B $166.5B $206.2B $268.5B $343.5B
Retained Earnings $57.1B $84.3B $118.8B $173.1B $237.7B
Cash Flow (Annual)
Last updated: May 18, 2026 2:25pm (5d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow $76.7B $89.0B $87.6B $118.5B $136.2B
Capital Expenditure -$20.6B -$23.9B -$28.1B -$44.5B -$64.6B
Free Cash Flow $56.1B $65.1B $59.5B $74.1B $71.6B
Acquisitions (net) -$8.9B -$22.0B -$1.7B -$69.1B -$6.0B
Debt Repayment β€” β€” β€” β€” β€”
Dividends Paid β€” β€” β€” β€” β€”
Stock Buybacks -$27.4B -$32.7B -$22.2B -$17.3B -$18.4B
Net Change in Cash $648.0M -$293.0M $20.8B -$16.4B $11.9B
Analyst Estimates (Annual)
Last updated: May 24, 2026 1:38pm (just now)
Metric 2027 2028 2029 2030
Revenue $384.2B
$371.7B – $391.0B
$454.3B
$453.6B – $455.0B
$537.2B
$523.0B – $551.2B
$651.1B
$633.9B – $667.9B
EBITDA $201.3B
$194.7B – $204.8B
$238.0B
$237.6B – $238.4B
$281.4B
$274.0B – $288.7B
$341.1B
$332.1B – $349.9B
Net Income $145.2B
$137.2B – $154.3B
$169.9B
$156.2B – $199.5B
$200.3B
$193.4B – $207.1B
$248.9B
$240.4B – $257.3B
EPS β€” β€” β€” β€”
Growth Trends (YoY %)
Last updated: May 18, 2026 3:09pm (5d ago)
Metric 2022 2023 2024 2025
Revenue Growth +18.0% +6.9% +15.7% +14.9%
Gross Profit Growth +17.1% +7.7% +17.1% +13.4%
Operating Income Growth +19.3% +6.2% +23.6% +17.4%
Net Income Growth +18.7% -0.5% +21.8% +15.5%
EBITDA Growth +17.7% +4.9% +26.5% +20.4%
Insider Trading (Recent)
Date Insider Type Shares Price Value
2026-05-14 Coleman Amy S-Sale 1,262.31 $411.34 $519,242
2026-05-15 Coleman Amy F-InKind 88.65 $409.43 $36,294
2026-05-13 Di Sibio Carmine 0.00 $0.00 $0
2026-04-15 Coleman Amy F-InKind 1,363.73 $393.11 $536,097
2026-03-16 Coleman Amy F-InKind 31.10 $395.55 $12,300
2026-03-12 Walmsley Emma N A-Award 2.51 $0.00 $0
2026-03-12 Rainey John D A-Award 0.33 $0.00 $0
2026-03-12 PRITZKER PENNY S A-Award 31.74 $0.00 $0
2026-03-12 PETERSON SANDRA E A-Award 58.51 $0.00 $0
2026-03-12 MacGregor Catherine A-Award 4.36 $0.00 $0
2026-03-12 List Teri A-Award 52.01 $0.00 $0
2026-03-12 Johnston Hugh F A-Award 4.25 $0.00 $0
2026-03-12 Hoffman Reid A-Award 37.73 $0.00 $0
2026-03-06 Hogan Kathleen T S-Sale 12,320.87 $409.52 $5.0M
2026-03-02 Numoto Takeshi F-InKind 1,351.17 $392.74 $530,658
2026-03-02 Hood Amy F-InKind 4,789.71 $392.74 $1.9M
2026-03-02 Jolla Alice L. F-InKind 424.20 $392.74 $166,602
2026-03-02 SMITH BRADFORD L F-InKind 3,589.53 $392.74 $1.4M
2026-03-02 Hogan Kathleen T F-InKind 977.66 $392.74 $383,965
2026-03-02 Althoff Judson F-InKind 3,401.25 $392.74 $1.3M
Dividend History (Last 20)
Last updated: May 18, 2026 2:25pm (5d ago)
Date Dividend Declaration Record Payment
2026-05-21 $0.91 2026-03-10 2026-05-21 2026-06-11
2026-02-19 $0.91 2025-12-02 2026-02-19 2026-03-12
2025-11-20 $0.91 2025-09-15 2025-11-20 2025-12-11
2025-08-21 $0.83 2025-06-10 2025-08-21 2025-09-11
2025-05-15 $0.83 2025-03-11 2025-05-15 2025-06-12
2025-02-20 $0.83 2024-12-03 2025-02-20 2025-03-13
2024-11-21 $0.83 2024-09-16 2024-11-21 2024-12-12
2024-08-15 $0.75 2024-06-12 2024-08-15 2024-09-12
2024-05-15 $0.75 2024-03-12 2024-05-16 2024-06-13
2024-02-14 $0.75 2023-11-28 2024-02-15 2024-03-14
2023-11-15 $0.75 2023-09-19 2023-11-16 2023-12-14
2023-08-16 $0.68 2023-06-13 2023-08-17 2023-09-14
2023-05-17 $0.68 2023-03-14 2023-05-18 2023-06-08
2023-02-15 $0.68 2022-11-29 2023-02-16 2023-03-09
2022-11-16 $0.68 2022-09-20 2022-11-17 2022-12-08
2022-08-17 $0.62 2022-06-14 2022-08-18 2022-09-08
2022-05-18 $0.62 2022-03-14 2022-05-19 2022-06-09
2022-02-16 $0.62 2021-12-07 2022-02-17 2022-03-10
2021-11-17 $0.62 2021-09-14 2021-11-18 2021-12-09
2021-08-18 $0.56 2021-06-16 2021-08-19 2021-09-09
Narrative Economics
The story the market is telling about this stock β€” the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for MSFT.
Delvantic AI Findings
Independent analyst synthesis Β· claude-opus-4-7 Β· generated 2026-05-18 15:12:46
Reviews the pipeline's own verdicts
Verdict Fairly valued at the top of the range β€” $423 prices in AI execution that isn't yet visible in segment-blind aggregates; fair value $380-420, hold existing, no new capital until Azure growth

The raw trajectory is genuinely impressive but less unambiguous than the bulls suggest. Revenue stepped from $64.7B (Jun-24) to $82.9B (Mar-26) β€” roughly 28% over seven quarters, or ~15% annualized, matching the 15.3% revenue CAGR. But quarterly net income tells a noisier story: the Dec-25 quarter printed $38.5B NI on $81.3B revenue (47.3% margin), which is an outlier β€” likely a tax/investment gain, possibly an OpenAI mark-up β€” while the bracketing quarters sit at 35-38%. Strip that and trailing margins are flat-to-slightly-up, not expanding. Recent YoY revenue growth of 14.9% is decelerating from the high-teens posted earlier in the series. So the "AI re-acceleration" thesis isn't visibly in the numbers yet; the top-line is growing at a respectable mature-platform rate, not breaking out.

The capital intensity story deserves more weight than the synthesis gives it. FY25 capex was $64.6B against $136.2B operating cash flow, leaving $71.6B FCF β€” a FCF/NI ratio of just 70%, down materially from the 90%+ Microsoft historically converted. FCF CAGR of 9.7% versus earnings CAGR of 18.6% is the tell: GAAP earnings are outrunning cash because depreciation hasn't fully caught up to the capex surge. If hyperscale capex stays at $65-80B (and Nadella has signaled it grows), FCF growth lags earnings growth structurally, and the EV/EBITDA of 15.8x looks cheaper than the underlying cash-on-cash reality. At a $3.15T cap and $71.6B FCF, the FCF yield is 2.3% β€” fine for a fortress, thin if AI ROI disappoints.

I largely agree with the synthesis that this is fair-value-with-fragility, but I think Market Forces is closer to right than the narrative model's "anchored" framing. The narrative engine claims the AI premium is minimal because price sits near DCF fair value β€” but that DCF almost certainly bakes in continued mid-teens growth and eventual margin expansion from Copilot/Azure AI. Both are consensus, neither is proven in this dataset. The contrarian case: Azure growth is decelerating off a larger base, Copilot ARPU uplift is modest in disclosed metrics, the OpenAI relationship is structurally unstable (revenue share, governance, compute commitments running both ways), and AWS+GCP are matching capex. P/E of 25x TTM on a business growing earnings 15-18% is not expensive in isolation, but it requires the next three years to look like the last two β€” and the capex bill says returns on incremental capital are falling, not rising. ROIC at 21.3% is excellent but down from prior years when capex was half this level.

Insider activity is a non-signal β€” the "net insider buying" tag from the secondary signals is misleading; what I see is routine F-InKind tax withholding and tiny A-Awards, no open-market conviction buys. Drop that from the bull column. The metric anomalies (TTM-vs-annual mismatches on P/E, ROE, ROIC, EV/EBITDA) are minor and don't change the picture. Balance sheet data is thin in the file (no total debt shown), but Microsoft's net cash position and AAA-equivalent credit are well-known and not the issue. The real data gap is segment disclosure β€” without Azure growth rate, Copilot seat counts, and AI revenue run-rate, every model here is triangulating on aggregate numbers that smooth over the exact mix shift that matters. I'd weight the synthesis "fragile fair value" verdict over the market-forces "tailwinds at premium prices" framing because the latter implies upside that the decelerating revenue trend and falling FCF conversion don't support. Fair value is probably $380-420 on conservative assumptions (15% earnings growth tapering to 10%, FCF margins compressed by capex, 22-24x exit multiple); $423 is the high end of fair, not a discount. A starter position is defensible for quality-compounder portfolios; adding aggressively here requires believing the Dec-25 margin print represents a new baseline, which I don't.

GPT Critique
Second-opinion review Β· gpt-4o Β· generated 2026-05-18 15:12:56
Reviews the Opus findings above
Verdict I align with Opus on the fair valuation call β€” at $423, Microsoft is at the high end of fair value, contingent on AI execution not yet evident in current metrics. $380-420 seems a more prudent range, considering potential capex-driven cash flow constraints.

In evaluating Microsoft's recent performance, I observe a robust growth trajectory, although not without its complexities. Over the past seven quarters, Microsoft's revenue increased from $64.7 billion to $82.9 billion, reflecting an annualized growth rate of approximately 15%. This aligns with the reported 15.3% revenue CAGR, which is commendable for a company of its scale. However, the quarterly net income fluctuations, particularly the anomalously high $38.5 billion in December 2025, suggest potential non-recurring gains or adjustments. This anomaly, contrasted with surrounding quarters' margins of 35-38%, raises questions about the sustainability of such elevated profitability levels. Additionally, while the recent 14.9% YoY revenue growth is strong, it indicates a deceleration from previously higher growth rates.

I concur with Opus's assessment regarding the capital intensity and its impact on Microsoft's free cash flow. The FY25 capex of $64.6 billion, representing a substantial increase, has indeed compressed the FCF/NI ratio to 70%, down from Microsoft's historical 90% conversion. This disparity between the 9.7% FCF CAGR and the 18.6% earnings CAGR highlights the lagging cash flow compared to reported earnings, primarily due to the aggressive capital expenditure. This is a critical point, as the ongoing high capex requirements could hinder Microsoft's ability to maintain cash flow growth in line with earnings unless it achieves significant returns on these investments.

I agree with Opus's conclusion that Microsoft's valuation appears fragile at the current price range of $423. The narrative around AI and cloud transformation seems to be well-embedded in the price, potentially overestimating the immediate returns from these ventures. The market's expectation of continued mid-teens growth and eventual margin expansion from AI initiatives like Copilot and Azure AI remains speculative without clearer segment disclosures. The reliance on aggregate numbers obscures the specific contributions of new growth areas, making it challenging to fully validate the investment thesis.

A skeptic might argue that Microsoft's entrenched position in the enterprise software market, coupled with its strategic AI and cloud investments, provides a durable competitive advantage that justifies the current valuation. They might also point to the company's strong balance sheet and cash flow generation as mitigating factors against the capital-intensive nature of its recent growth strategies. However, the lack of detailed segment performance data poses a significant risk, as it leaves investors relying on broad growth assumptions that may not materialize as expected.

Community AI Feedback 1 review
MSFT's fair value can't be assessed without a view on AI capex ROI β€” and the current framework has no signal that measures it. The single most valuable thing to build is a Capex Efficiency / Reinvestment ROIC signal, because for any company at MSFT's scale and reinvestment intensity, that signal alone determines whether the verdict is undervalued or overvalued. Everything else is rounding error.
I'd call MSFT slight_upside at $415, fair value ~$460, confidence moderate. The de-rating from $555 to $356-$415 over nine months has done most of the work β€” the market has already priced in meaningful skepticism about the $190B 2026 AI capex be...
Slight Upside Fair Value: $460.00 Moderate confidence
My Notes personal β€” only you see this
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.256 · f3db1def · 2026-05-22 16:31:52