Microsoft Corporation logo MSFT - Microsoft Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 66
HOLD 16
SELL 0
STRONG
SELL 0
| PRICE TARGET: $551.33 DETAILS
HIGH: $680.00
LOW: $400.00
MEDIAN: $550.00
CONSENSUS: $551.33
UPSIDE: 47.82%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 80% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Fair Value Moderate
Trading 20.4% below fair value
Current Price $372.97
Bear Case $265.89 28.7% downside ($265.89 - $372.97) / $372.97 = -28.7% 11% stage 1 growth, 11% discount
Fair Value $468.81 25.7% upside ($468.81 - $372.97) / $372.97 = 25.7% 19% stage 1 growth, 11% discount
Bull Case $716.03 92.0% upside ($716.03 - $372.97) / $372.97 = 92.0% 24% stage 1 growth, 11% discount

Adjust Assumptions

18.7%
11.0%
3.0%

Key Value Driver

FCF growth rate (19% base case)

Terminal Value % of EV 45%
Implied Market Multiple 36.5x
Market is pricing in (growth) 17.0% vs our 18.7% base

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $551.33 from 82 analysts, using a 35% weight on analyst consensus. That produces an estimated intrinsic value of $468.81 per share.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions