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
Przeanalizowano: 2026-05-20Następna aktualizacja: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Growth infrastructure
View archive
Cena
$421.06
▲ +75.74 (+17.99%)
Wartość godziwa
$497
$383–$614
Rekomendacja
Kupuj
confidence 88/100
Potencjał wzrostu
+18.0%
upside to fair value
Margines Bezpieczeństwa
$422.28
MoS level · 15%
Kapitalizacja
$3.13T
P/E fwd 21.8
Awaryjny angielskiPL
Pokazujemy źródło angielskie podczas tłumaczenia
Ten raport nie został jeszcze przetłumaczony. Odśwież za kilka minut, gdy kolejka tłumaczeń go przetworzy.

§1 Podsumowanie wykonawcze

  • 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 Scenariusz negatywny

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.

Jak ta teza może się załamać

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.
Sygnały wczesnego ostrzegania do monitorowania
WskaźnikBieżącyPróg wyzwalania
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 Historia finansowa

Rachunek zysków i strat — ostatnich sześć okresów
PozycjaT−0T−1T−2T−3T−4T−5T−6T−7T−8CAGR
Okres2022-06-302023-06-302024-06-302024-09-302024-12-312025-03-312025-06-302025-09-302025-12-31Trend
Przychody$198.27B$211.92B$245.12B$254.19B$261.80B$270.01B$281.72B$293.81B$305.45B+5.6%
Zysk brutto$135.62B$146.05B$171.01B$176.28B$181.72B$186.51B$193.89B$202.04B$209.50B+5.6%
Zysk operacyjny$83.38B$88.52B$109.43B$113.09B$117.71B$122.13B$128.53B$135.94B$142.56B+6.9%
Zysk netto$72.74B$72.36B$88.14B$90.51B$92.75B$96.64B$101.83B$104.91B$119.26B+6.4%
EPS (rozwodniony)$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%
SG&A$27.73B$30.33B$32.07B$32.79B$32.83B$32.66B$32.88B$33.01B$33.26B+2.3%

Wyniki jakości

Wskaźnik Piotroski F
6 / 9
Złożony wynik jakości 0–9
Wskaźnik Altman Z
8.63
Ryzyko upadłości (>3 bezpieczne)
OCF / Zysk netto
1.35×
>1 wskazuje wysoką jakość wyników
Bramka jakości księgowej
Pass
Bramka skorygowana o sektor
ROIC
24.6%
Zwrot z zainwestowanego kapitału
Sekcja 3

Numbers analysis

Przepływy pieniężne

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Alokacja kapitału

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Subskrybenci indywidualni — od §411 kolejnych sekcji

Przeczytaj pełną analizę — 11 kolejnych sekcji.

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

Pełny raport dla każdego pokrytego tickera
24 miesiące archiwum rekomendacji
Briefingi watchlisty + alerty zmian rekomendacji
Eksport PDF + DOCX w dowolnym języku
Rozpocznij darmowy okres próbny
Anuluj w dowolnym momencie.
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