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 3:09pmPrice Overview
Last updated: May 24, 2026 1:38pm (just now)Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
EPS (Diluted): 13.70
Total Equity: $343.48B
Shares: 7,465,000,000
Total Debt: $43.15B
Cash: $30.24B
EBITDA: $160.17B
Total Debt: $43.15B
Cash: $30.24B
Revenue: $281.72B
Revenue: $281.72B
Revenue: $281.72B
Total Equity: $343.48B
Tax Rate: 17.6%
Equity: $343.48B
Total Debt: $43.15B
Cash: $30.24B
Current Liabilities: $141.22B
Long-Term Debt: $40.15B
Total Debt: $43.15B
Total Equity: $343.48B
Shares: 7,465,000,000
Shares: 7,465,000,000
CapEx: -$64.55B
Shares: 7,465,000,000
Stock Price: $418.57
Net Income: $101.83B
Industry Benchmarks
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
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 β $391.0B
|
$454.3B $453.6B β $455.0B
|
$537.2B $523.0B β $551.2B
|
$651.1B $633.9B β $667.9B
|
| EBITDA |
$201.3B $194.7B β $204.8B
|
$238.0B $237.6B β $238.4B
|
$281.4B $274.0B β $288.7B
|
$341.1B $332.1B β $349.9B
|
| Net Income |
$145.2B $137.2B β $154.3B
|
$169.9B $156.2B β $199.5B
|
$200.3B $193.4B β $207.1B
|
$248.9B $240.4B β $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
Delvantic AI Findings
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
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.