Stock Analysis on Net

Microsoft Corp. (NASDAQ:MSFT)

$24.99

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to The Firm (FCFF)

Microsoft Corp., FCFF 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
Net noncash charges
Changes in operating assets and liabilities
Net cash from operations
Cash paid for interest on debt, net of tax1
Additions to property and equipment
Right-of-use assets obtained in exchange for finance lease obligations
Free cash flow to the firm (FCFF)

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).


The financial data reveals notable trends over the six-year period from June 30, 2019, to June 30, 2024, particularly in cash flow metrics.

Net Cash from Operations
The net cash generated from operations shows a robust upward trend. Starting at $52,185 million in 2019, it increased steadily each year, reaching $118,548 million in 2024. This represents more than a doubling of operational cash inflows over the period. The consistent growth suggests enhanced efficiency in core operational activities and possibly expanding revenue streams or improved working capital management.
Free Cash Flow to the Firm (FCFF)
FCFF also exhibits an increasing trend but with some variability. Beginning at $37,893 million in 2019, it rose to a peak of $62,566 million in 2022 before experiencing a moderate decline to $57,724 million in 2023. The latest figure for 2024 shows a recovery to $63,829 million. Despite these fluctuations, the overall trajectory remains positive, indicating that the company has strengthened its ability to generate cash available to both debt and equity holders after accounting for capital expenditures.

In summary, both core operational cash flows and free cash flow have substantially improved, with operational cash flows demonstrating more consistent growth. The fluctuations in FCFF in the last two years could warrant further examination, possibly reflecting changes in capital expenditure levels or other investment activities impacting available free cash. Overall, the data suggests a strong cash-generating capacity that has improved substantially over the given period.


Interest Paid, Net of Tax

Microsoft Corp., interest paid, net of tax 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
Effective Income Tax Rate (EITR)
EITR1
Interest Paid, Net of Tax
Cash paid for interest on debt, before tax
Less: Cash paid for interest on debt, tax2
Cash paid for interest on debt, net of tax

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 2024 Calculation
Cash paid for interest on debt, tax = Cash paid for interest on debt × EITR
= × =


Effective Income Tax Rate (EITR)
Over the observed six-year period, the effective income tax rate shows variability with an overall increasing trend. The rate started at 9.8% in 2019, reached its peak at 19% in 2023, and slightly decreased to 18.2% in 2024. This indicates a general upward movement in the company’s tax burden, with a notable increase between 2021 and 2023.
Cash Paid for Interest on Debt, Net of Tax
The cash outflow related to interest payments on debt demonstrates a continuous decline from 2019 through 2023, decreasing from $2,165 million in 2019 to $1,377 million in 2023. In 2024, this figure shows a slight increase to $1,391 million. The downward trend over most of the period suggests effective management of debt-related expenses or a reduction in debt levels, while the minor increase in 2024 may indicate renewed borrowing or changes in interest rates.

Enterprise Value to FCFF Ratio, Current

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

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV)
Free cash flow to the firm (FCFF)
Valuation Ratio
EV/FCFF
Benchmarks
EV/FCFF, Competitors1
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
EV/FCFF, Sector
Software & Services
EV/FCFF, Industry
Information Technology

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

1 Click competitor name to see calculations.

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


Enterprise Value to FCFF Ratio, Historical

Microsoft Corp., historical EV/FCFF 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
Free cash flow to the firm (FCFF)2
Valuation Ratio
EV/FCFF3
Benchmarks
EV/FCFF, Competitors4
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
EV/FCFF, Sector
Software & Services
EV/FCFF, Industry
Information Technology

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/FCFF = EV ÷ FCFF
= ÷ =

4 Click competitor name to see calculations.


Enterprise Value (EV)
The enterprise value exhibited a consistent upward trend over the examined periods, increasing from approximately US$999 billion in mid-2019 to about US$3.15 trillion by mid-2024. This reflects substantial growth in market valuation or debt adjustments, indicating an expansion in the company's overall valuation and possibly growing investor confidence or strategic acquisitions.
Free Cash Flow to the Firm (FCFF)
Free cash flow to the firm showed a generally increasing pattern across the years, rising from nearly US$37.9 billion in mid-2019 to approximately US$63.8 billion by mid-2024. Despite a slight dip observed in mid-2023, the overall trajectory indicates improving cash generation capabilities, suggesting solid operational efficiency and capacity to fund investments or reduce debt.
Enterprise Value to Free Cash Flow to the Firm Ratio (EV/FCFF)
The EV/FCFF ratio experienced fluctuations with a notable increase, rising from 26.37 in mid-2019 to a peak of 49.3 by mid-2024. While the ratio dipped after mid-2021, it resumed its upward trend thereafter. The rising ratio implies that the enterprise value is growing at a faster pace than free cash flow, potentially signaling higher market expectations for future growth, increased valuation premiums, or lower perceived risks associated with the company.
Overall Insights
The simultaneous growth in both enterprise value and free cash flow, coupled with a rising EV/FCFF ratio, suggests an environment of expansion and heightened market valuation. The increasing ratio indicates that investors may be willing to pay more for each dollar of cash flow, possibly due to positive growth prospects or competitive positioning. However, the volatility in the ratio should be monitored as it reflects changing market dynamics relative to cash flow generation.