Skip to content
StockMarketAgent
Direct answer
Microsoft is in an aggressive investment phase to dominate enterprise AI infrastructure. High structural profitability in legacy SaaS funds strategic capex, ensuring a long-duration moat. Fair value range: low $383, high $614, with mid-point at $497.
Stock analysis

MSFT fair value $383–$614

By StockMarketAgent.AI team· supervised by
Geanalyseerd: 2026-05-20Volgende update: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Growth infrastructure
View archive
Koers
$421.06
▲ +75.74 (+17.99%)
Fair value
$497
$383–$614
Beoordeling
Kopen
confidence 88/100
Opwaarts potentieel
+18.0%
upside to fair value
Veiligheidsmarge
$422.28
MoS level · 15%
Marktkapitalisatie
$3.13T
P/E fwd 21.8

§1 Samenvatting

  • Pristine accounting quality (OCF to NI of 1.35x) and unassailable balance sheet.
  • Clear visibility into structural profitability (24.6% ROIC) buffering capex cycles.
  • Discounted against pure-play cloud peers (21.7x forward PE) despite structural advantages.
  • Aggressive AI capex ($30.5B) correctly penalized in cash models but fully offset by long-duration moat value.
Fair value
$497
Margin of safety
+15.2%
Confidence
88/100
Moat
9/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$421.06Price
Low $383.03
Mid $496.8
High $614.02

Microsoft is in an aggressive investment phase to dominate enterprise AI infrastructure. High structural profitability in legacy SaaS funds strategic capex, ensuring a long-duration moat.

  • Cycle upside
    AI supercycle of hardware and software upgrades, accelerating Azure share gains and Copilot pricing power beyond forward estimates.

§2 Berenscenario

Heavy AI strategic capexCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity). and strict Gordon-terminal math ($312 DE and $372 FCFFFree cash flow to firmCash flow available to all capital providers (debt and equity) before financing costs. Discounted at WACC to derive enterprise value.) mechanically penalize cash generation during the investment phase, testing the resilience of 46.3% operating margins against $30.5B+ infrastructure cycles.

Hoe deze these kan breken

AI Monetization Failure

20%· Medium

Massive capex fails to yield proportional AI revenue, heavily diluting ROIC as depreciation eats into operating margins while core PC markets stagnate.

FV impact
Contraction to $383.03 FCFF DCF floor.

Hyperscaler Compute Glut

15%· Low

Aggressive industry-wide AI infrastructure buildout outpaces enterprise adoption, forcing brutal price cuts on cloud workloads and collapsing margins.

FV impact
Downside to $312.27 discounted earnings floor.

Antitrust Unbundling

5%· Low

Regulatory action restricts the bundling of Copilot, Office, and Azure, fundamentally impairing the low-CAC SaaS distribution flywheel.

FV impact
Multiple compression to 20x terminal PE.
Vroege waarschuwingssignalen om te volgen
MetriekHuidigTrigger-drempel
Azure constant currency revenue growth decelerates organically below 25%.MonitorDeterioration versus the report thesis
Operating margins compress sustainably below 40% due to surging D&A.MonitorDeterioration versus the report thesis
Operating Cash Flow to Net Income ratio falls below 1.1x.MonitorDeterioration versus the report thesis
Copilot enterprise adoption stalls, failing to offset infrastructure spend.MonitorDeterioration versus the report thesis
Enterprise PC refresh cycle dramatically underperforms forward internal valuation cross-check.MonitorDeterioration versus the report thesis

§3 Financiële historie

Winst-en-verliesrekening — laatste zes perioden

Post2022-06-302023-06-302024-06-302024-09-302024-12-312025-03-312025-06-302025-09-302025-12-31Trend
Omzet$198.27B$211.92B+6.9%$245.12B+15.7%$254.19B+3.7%$261.80B+3.0%$270.01B+3.1%$281.72B+4.3%$293.81B+4.3%$305.45B+4.0%+5.6%
Brutowinst$135.62B$146.05B$171.01B$176.28B$181.72B$186.51B$193.89B$202.04B$209.50B+5.6%
Bedrijfsresultaat$83.38B$88.52B$109.43B$113.09B$117.71B$122.13B$128.53B$135.94B$142.56B+6.9%
Nettowinst$72.74B$72.36B-0.5%$88.14B+21.8%$90.51B+2.7%$92.75B+2.5%$96.64B+4.2%$101.83B+5.4%$104.91B+3.0%$119.26B+13.7%+6.4%
WPA (verwaterd)$9.64$9.69$11.81$12.12$12.42$12.94$13.64$14.06$15.99+6.5%
EBITDA$100.24B$105.14B$133.01B$138.84B$143.17B$149.29B$160.17B$173.60B$183.76B+7.9%
R&D$24.51B$27.20B$29.51B$30.40B$31.17B$31.72B$32.49B$33.09B$33.68B+4.1%
VAA$27.73B$30.33B$32.07B$32.79B$32.83B$32.66B$32.88B$33.01B$33.26B+2.3%

Kwaliteitsscores

Piotroski F-score
6 / 9
0–9 kwaliteitscomposiet
Altman Z-score
8.63
Faillissementsrisico (>3 veilig)
OCF / Nettowinst
1.35×
>1 wijst op hoge winstkwaliteit
Drempel boekhoudkwaliteit
Pass
Sector-aangepaste drempel
ROIC
24.6%
Rendement op geïnvesteerd kapitaal
Individuele abonnees — vanaf §411 extra secties

Lees de volledige analyse — 11 extra secties.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Volledig rapport voor elke gedekte ticker
24 maanden rating-archief
Watchlist-briefings + rating-wijzigingsmeldingen
PDF + DOCX-export in elke taal
Start gratis proefperiode
Op elk moment opzegbaar.
FAQ

MSFT — frequently asked questions

  1. Based on our latest analysis, MSFT looks meaningfully undervalued. The current price is $421 versus a composite fair-value midpoint of $497 (range $383–$614), which implies roughly 18.0% upside to the midpoint.
Related coverage

Names readers of MSFT also follow

Same archetype: growth-infra