X-Ray Analyses›Technology›Microsoft Corporation
X-RayNº 6125 September 2026
◆ Follow-upSecond X-Ray of Microsoft Corporation. Our first, dated 23 Jun 2026 at $367.34, concluded “Keep Watching”. This report checks that call against what has happened since. Read the original →
X-Ray Analysis◆The Buffett Lens
M

Microsoft Corporation

NASDAQ: MSFT·Software — Infrastructure·United States·Explore MSFT live ↗

Microsoft, revisited — we were right about the business and wrong about the price

◆ The Buffett LensIn June we called Microsoft a wonderful business at a fair price — and then asked for a bargain. Two days later the shares touched $349.20, inside our own estimate of what the company was worth, and we were waiting for $310. They are $497.93 today. We were right about the business and wrong to be greedy about it, and we would rather say so first. Since then the business got better and more expensive to run: Azure grew 43%, the order book 84% — at least a third of it from OpenAI — and capital spending reached 35 cents of every revenue dollar, while free cash flow fell. At 29 times earnings, with a Treasury paying 5%, the bargain was in June. Hold what you own; do not chase it.
◆ Educational analysis & opinion — not investment advice. Figures as of 25 September 2026. See full disclaimer below.
9
Moat
8
Management & Capital
9
Financial Strength
9
Growth
4
Valuation
7.6
◆ The Scorecard · one-second read
"We found a wonderful business at a fair price, and then asked for a wonderful price. The market declined to wait for us."
Azure +43% · order book $678bn, ≥⅓ OpenAI · capex 35% of revenue, free cash flow −6.5% · 28.8× earnings vs a 5.12% Treasury
◆ Type · CompounderDividend · Grower — $0.98, +7.7%, the smallest rise since 2017★ Follow-up · our June call graded
The price journey
Daily closes · the gold dot marks the price when we published this analysis
Live price history is momentarily unavailable. Range at analysis: ▲ 35.6% since our June analysis at $367.34 · +42.6% from the $349.20 low of 25 June · 28.8× fiscal-2026 earnings · yield 0.79% on the $0.98 dividend declared 15 September.
Every number above comes from the live MSFT page: interactive chart, 15 years of financials, DCF & peers. The account is free. No card.Create free account →
A Manhattan executive office on a rainy night, two columns of gold coins on a walnut desk: a tall one under a plate reading PROFIT and a short one under a plate reading CASH, whose coins slide down a brass chute into a half-built model data centre.
◆
Part
I

What we said in June — and what happened

Eight claims, graded in public, before anything else

On 23 June we published our first report on Microsoft at $367.34. It was the first analysis on this site, and it is the one we have pointed most readers to since. It said the business was wonderful, the price was fair and the margin of safety thin, and it concluded "Keep watching" — begin buying in earnest in the low $300s, with a price alert at $310.

The share price today is $497.93. Before we say anything about Microsoft, we owe you an account of ourselves.

What we said on 23 JunWhat happened by 25 SepGrade
'A wonderful franchise' — a moat among the widest we knowFiscal 2026 revenue $331.8bn, +18%; operating income +21%. Azure passed $100bn for the year and grew 43% in the fourth quarter. Commercial backlog $678bn, +84%.✓ Right
'Free cash flow is far below profit — capex is ~30% of revenue'Worse than we said. Capex reached 34.9% of revenue; cash capex $115.9bn, +79.6%. Net income rose 31% and free cash flow fell 6.5%, to $67.0bn.✓ Right, understated
'Owner earnings (~$12/share, ~30×) is the fairer lens for an AI-era business'Half right. The lens treats most capex as growth. But capex that grows 80% a year never becomes maintenance on schedule: depreciation is now 2.8× fiscal 2023's, gross margin slipped to 67%, and Microsoft guides operating margin down in fiscal 2027. Part IV.◆ Half right
'Concentrated OpenAI exposure' — an amber riskUnderstated. The backlog grew only 25% excluding OpenAI, which puts OpenAI at at least a third of $678bn. And since April OpenAI may serve its products on any cloud. Part V.✓ Right, understated
'The fall from $497 to $367 was likely the class action'Wrong on cause. The lawsuit followed the January fall; it did not produce it. The shares fell on capital spending, Copilot adoption and memory costs — and recovered on the same subjects when the July results showed Azure accelerating. The suit is still at an early stage (Part XI).✗ Wrong
'Honest intrinsic range roughly $300–$370; little margin of safety'Two days later, on 25 June, the shares closed at $349.20 — inside the range we had just published, and the low of the year. We did not act on our own number.✗ The costly one
'Keep watching — buy in the low $300s; alert at $310'The alert never triggered. From our price the shares rose 35.6%; from the low, 42.6%. A reader who followed us to the letter owns nothing.✗ Wrong
'Dividend lifted year after year at a modest payout'Raised on 15 September to $0.98 — but by 7.7%, the smallest increase since 2017, in the year capex nearly doubled. Part X.◆ Right, with a caveat
What we said in June — and what the price did nextMicrosoft's share price, with the zone our 23 June analysis asked for.our June intrinsic range $300–370$300$350$400$450$500$550$310 · our trigger$349.20 · the low, 25 June$367 · our analysis, 23 June$498 · today$554 · high★ The price entered our own intrinsic range two days after we published —and we were asking for $310. It never came. From the low, the shares have risen 42.6%.Profit went up. Free cash flow did not.Fiscal years to June, $ billions: net income, free cash flow, and capital spending.Net incomeFree cash flowCapital spending50100615621FY21FY22FY23FY24FY2513467116FY26★ FY26: net income +31%, capital spending +80% — and free cash flow −6.5%, to $67.0bn.FY26 net income includes a $5.0bn OpenAI accounting gain; excluding it, $128.8bn (+22%).The $678bn order book — and how much of it is one customerCommercial remaining performance obligation, 30 June 2026. Microsoft does not disclose the split.It said the backlog grew 25% excluding OpenAI; if OpenAI was near zero a year ago, that is its floor.Everyone else · ~$461bn+25% on the yearOpenAI · ≥ ~$217bnat least a thirdTotal +84%. One customer supplies most of the growth —and since April 2026 it may run its products on any cloud.

Four right, two half-right, and two wrong — and the two wrong ones are the ones that cost a reader money. We understood the business. We misjudged what to do about the price. That is a more useful failure to study than most, and it gets its own part before we go on.

The dials move accordingly: Management 9 → 8 (the capital-spending bet has grown and the dividend slowed), Financial strength 10 → 9 (net cash has become net debt once leases are counted), and Valuation 6 → 4 on a price 36% higher. The global score goes from 8.3 to 7.6 — the business did not get worse; the price got fuller.

Our June price → today
$367 → $498
+35.6% in three months — and +42.6% from the low two days after we published
Azure, fiscal Q4 2026
+43%
Revenue above $100bn for the year, and still capacity-constrained
Free cash flow, fiscal 2026
−6.5%
$67.0bn, while net income rose 31% — the capex bill
◆
Part
II

★★ The mistake — we demanded a bargain for a wonderful business

The record, why it was wrong, and what we changed in our method because of it

Read the June scorecard again. Its headline was "A wonderful business — now at a fair, not foolish, price." Its valuation section put the honest intrinsic range at $300–$370. And then its verdict asked readers to wait for the low $300s, and set an alert at $310 — below the bottom of the range we had just called fair.

Those three sentences cannot all be acted on. If the price is inside your estimate of value for a business you would like to own forever, the instruction to wait for fifteen per cent less is not caution. It is a second, stricter test that nobody set out to apply, and it was applied to the one company on this board we were most certain about.

★ The record — what we wrote on 23 June, and what the market did next
What we wrote, 23 JuneWhat happenedGrade
Share price$367.34$349.20 on 25 June — the low of the year, two days later. $497.93 on 24 September.—
Our honest intrinsic range$300–$370The price was inside it on the day we published and on the day of the low.✓ The range was fine
The verdict"Keep Watching"Wait for the low $300s; "at $367, patience is the position".✗ Wrong
The alert$31015.6% below our price and 11.2% below the year's low. Never reached.✗ The costly line
The margin of safety we demanded15.6%On top of a price we had already called fair — and 7.5% below the middle of our own range ($335).✗ A second test
P/E · price to free cash flow21.8× · 37.4×28.8× (ex-OpenAI; 27.7× GAAP) · 55.2×. The price rose faster than earnings (+22%), and free cash flow fell.◆ Dearer now
Quality dials — moat · management · strength · growth9 · 9 · 10 · 99 · 8 · 9 · 9 today. The business did what we said it would.✓ Right
A reader who followed us to the letterwaitedOwns nothing. Bought at our price: +35.6%. Bought at the low: +42.6%.✗ The cost

Why it was the mistake, not bad luck. Prices fall after publication all the time; that is not what went wrong. Three things did.

First, the second test. We had already done the work that matters — is the business wonderful, and is the price inside what it is worth? — and answered yes to both. Asking for fifteen per cent more on top was not a further margin of safety on an uncertain estimate. It was a margin of safety on a margin of safety, applied to the business we understood best.

Second, the arithmetic of waiting for a compounder. Microsoft grew earnings 22% last year. If a business's value grows at roughly 20% a year, a 15.6% discount is about eleven months of its growth: wait that long and the "bargain" price you asked for is simply what the business was worth when you started waiting. If the price merely tracks the value, the alert never triggers. With a wonderful business the risk of waiting is not that you pay too much; it is that you never own it.

Third, the anchor. Our "conservative" floor came from our data feed's discounted-cash-flow model, which said $301 in June. We have since learned, across dozens of reports, that this model breaks in predictable ways — on Microsoft it projects a capital-spending peak forever — and we now print it as a fault rather than use it. It says $270 today, after a quarter in which the business got better. We were measuring the building programme and calling it value.

★ "It's far better to buy a wonderful company at a fair price than a fair company at a wonderful price." We quoted the spirit of that line in June and then did the opposite. Buffett has told the story of stopping his purchases of Walmart in the 1990s because the price rose slightly — a piece of thumb-sucking he later reckoned cost Berkshire around $10 billion. Ours cost less and was cheaper to make: a few words in a verdict. But it is the same mistake, and it is the more common one for careful investors, because it feels like discipline.

What we should have written. The June analysis had the ingredients for a better call: a business scored 9, 9, 10 and 9 on four of five dials, a price inside our own range, and a thin but real margin of safety at the bottom of it. The right verdict was "Begin buying; add on weakness" — a starting position at a fair price, with the weakness as an opportunity to add rather than a condition for starting. At $349.20 two days later, that reader would be up 43%.

★ What we changed in our method — and where you can check it
What we changedWhat it means in practiceWhere you can check it
1 · A wonderful business at a fair price is bought, not waited onWhen the price sits inside our stated intrinsic range for a business we score 8 or above on quality, the verdict may not require a price below that range. The answer is "begin buying; add on weakness".Every report since 25 September. Alphabet, Procter & Gamble, Prologis and TSMC each say, in so many words, "under our own rule".
2 · The buy zone is where the price becomes fair againNot where it becomes a bargain. And the text says so: "if it gets there, begin — do not wait for less".This report: about $430 (Part XII).
3 · Our feed's DCF is never an anchorPrinted, explained and replaced — never used as the floor of a buy zone. June: $301. Today: $270, while the business improved.Part IX, "Nine things our own feed gets wrong".
4 · A contradiction check before we publishThe scorecard headline, the intrinsic range and the alert price are read side by side. If the alert sits below the range and the headline says "fair", the piece contradicts itself and does not go out.Our written playbook, rule 5.8 — the rule was born in this report.
5 · Follow-ups grade the call firstBefore anything about the company: what we said, what happened, right or wrong, claim by claim — and a costly mistake gets a part of its own, not a footnote.Part I of this report, and every follow-up since.

That rule applies to this report too, and it is why the zone we name at the end is a fair price, not a bargain one. It also carries a risk of its own, and we would rather name it than discover it: a rule that says "start" at a fair price will, some of the time, have readers buying just before a fall. We accept that trade for businesses of this quality, because a fair price paid for a compounder tends to be repaired by time, and a missed compounder is never repaired. When the rule costs a reader money, we will grade that in public too, the same way.

◆
Part
III

The business, three months on

Fiscal 2026: Azure carries the company; the old franchises hold; the consumer side shrinks

Microsoft's fiscal year ended on 30 June. It reported on 29 July: revenue $331.8bn (+18%), operating income $155.2bn (+21%, a 46.8% margin), net income $128.8bn excluding OpenAI (+22%), $17.28 a share. In the fourth quarter alone revenue was $90.0bn, Microsoft Cloud $59.3bn (+27%) and Azure +43%; management guided Azure to about +45% in the current quarter. The shares rose about 8% the next day. By product line, fiscal 2026:

Server products & cloud services (Azure, SQL, Windows Server, GitHub)39.0%
$129.4bn, +31.5%. Azure alone passed $100bn, +41% for the year. Demand still exceeds capacity, by management's account.
Microsoft 365 commercial (Office, Teams, Copilot)30.7%
$102.0bn, +16.2%. Microsoft 365 Copilot passed 30 million paid seats, with net seat additions more than doubling quarter on quarter.
Xbox & gaming6.6%
$21.8bn, −7.1%; Xbox content and services −10% in Q4.
LinkedIn6.0%
$19.8bn, +11.3%.
Windows5.1%
$17.1bn, −1.3%; OEM and devices −7% in Q4.
Search advertising, Microsoft 365 consumer, Dynamics, services12.6%
Search $15.2bn (+9.4%), M365 consumer $9.2bn (+23.9%), Dynamics $9.0bn (+15.1%), enterprise services $8.3bn.
Where the revenue comes from (FY2026)
United States51.5%
$170.8bn.
Rest of the world48.5%
$161.0bn.

★ The company has become, more than ever, one engine. Server and cloud is now 39% of revenue and nearly all of the growth; the consumer business — Windows, Xbox, devices — shrank. That is not a problem in itself: the engine is the best one in enterprise computing, and the Office franchise under it is growing 16% on price and Copilot. But it means the whole valuation now rests on a single question, which is whether the enormous spending that powers that engine earns its keep. Part IV.

◆
Part
IV

★ The capex — 35 cents of every dollar

Profit up 31%, free cash flow down 6.5%, and the depreciation still to come

Fiscal year to JuneFY2023FY2025FY2026Change
Revenue$211.9bn$281.7bn$331.8bn+57% in 3 yrs
Cash capital spending$28.1bn$64.6bn$115.9bn×4.1 in 3 yrs
Capex / revenue13%23%35%the AI build
Depreciation & amortisation$13.9bn$34.2bn$38.5bn×2.8 — and rising
Property & equipment, net$110.0bn$229.8bn$337.3bn×3.1
Operating cash flow$87.6bn$136.2bn$182.9bn+34% in FY26
★ Free cash flow$59.5bn$71.6bn$67.0bn−6.5% in FY26

That table is the whole debate. Microsoft's operating cash flow rose 34% last year — the business is throwing off more cash than ever. Every extra dollar, and more, went into data centres. Cash capital spending quadrupled in three years, and the figure understates it: the fourth quarter's reported capital spending of about $41bn includes finance leases that our cash-flow data ($35.8bn) does not. For calendar 2026 Microsoft has pointed to roughly $175bn of spending, and says it will grow again in fiscal 2027.

The bill arrives through depreciation, and it has only started arriving. Depreciation and amortisation has nearly tripled since fiscal 2023, and most of the $337bn of property now on the balance sheet was bought in the last two years. The fourth-quarter gross margin was 67%, down on the year, and Amy Hood guided the operating margin to decline slightly in fiscal 2027.

⚠️ An accounting change worth knowing about. From the start of fiscal 2027 Microsoft extended the estimated useful life of its data-centre buildings and offices from 15 to 25 years. Hood called the effect on fiscal 2027 operating income "minimal", and servers and network gear are unchanged at two to six years. We take her at her word. But it is the second time in four years that Microsoft has lengthened the life of its infrastructure — servers went from four years to six in 2022 — and both changes move reported profit in the same direction. An owner should notice the direction even when each step is small.

Three ways to count the earnings — updated
Earnings per share, fiscal 2026
$17.28
Excluding OpenAI. 28.8× at $497.93 — a 3.5% earnings yield. (GAAP $17.95, 27.7×.)
Owner earnings ◆
~$15.4
Our feed's model, fourth quarter annualised (approx.). ~32×. The lens that assumes most capex is growth — which it is, for as long as it keeps growing.
Free cash flow per share
$9.02
Every dollar of capex counted. 55× — a 1.8% yield. In June it was 37×.

★ In June the gap between the lenses was the question. Now it is the answer. We argued that free cash flow understated Microsoft because most of the capex was growth, not maintenance — and that if it earned a good return, 30 times owner earnings would look cheap in hindsight. The return is showing up: Azure +43%, a backlog up 84%. But the spending grew faster than the return. A business in which capital spending rises 80% so that revenue can rise 18% is investing heavily ahead of demand; that may be wise, and Microsoft's demand signals suggest it is. It is not, yet, a business whose owners are being paid for it in cash.

◆
Part
V

★ OpenAI — one customer, a third of the order book

The risk we rated amber in June is now the largest single fact about the backlog

WhenWhat changed
October 2025OpenAI's recapitalisation: Microsoft's stake becomes about 27% of OpenAI Group PBC (from 32.5%), valued then at around $135bn; OpenAI contracts to buy an incremental $250bn of Azure; Microsoft loses its right of first refusal on new OpenAI compute.
27 April 2026A further amendment. OpenAI may now serve all its products on any cloud; Azure remains its 'primary' partner. Microsoft stops paying OpenAI a revenue share; OpenAI keeps paying Microsoft through 2030 at the same percentage but subject to a cap. Microsoft's licence to OpenAI's technology runs to 2032 but becomes non-exclusive.
29 July 2026Commercial backlog $678bn, +84%. Hood: up 25% excluding OpenAI. If OpenAI's commitments were small a year ago, they now make up at least ~$217bn — a third or more. Microsoft does not disclose the number.
Fiscal 2026Microsoft's share of OpenAI's results added $4.96bn to GAAP net income, which is why Microsoft now reports its earnings both with and without OpenAI.

Two things are true at once. The first is that Microsoft made one of the great investments of the decade: a stake worth tens of billions, a customer committed to hundreds of billions of Azure, and seven years of access to the leading models. The second is that the most-cited number for Microsoft's future growth — the order book — is now heavily dependent on the finances of a single company that has never made a profit, that is spending on computing at a rate unprecedented in private enterprise, and that since April is free to take new work elsewhere.

A backlog is only as good as the customer's ability to pay it. Microsoft's customers are, overwhelmingly, the most creditworthy organisations on earth. One of them is not like the others. Growth excluding OpenAI of 25% is still excellent, and it is the number we would build a valuation on; the rest is an option that could be worth a great deal or have to be renegotiated.

Still 3/5 — a weaker 3 than in June. Office, Windows and enterprise Azure are as knowable as ever. What is harder to know than it was three months ago is the economics of AI infrastructure at this scale, and the solvency of the one customer that supplies a third of the backlog. Broadcom taught us the same lesson with six customers; Microsoft has thousands, and one very large one.
◆
Part
VI

The moat

Unchanged in width; the question is what it costs to keep

The springEvidence, September 2026Trend
Switching costs (Office, Azure)Microsoft 365 commercial +16% on price and Copilot; Azure demand ahead of capacity. Nobody is leaving.Wide, stable
Distribution into every enterprise30 million paid Copilot seats in under three years — sold into an installed base nobody else can reach.Wide, widening
Pricing powerMicrosoft 365 E3 list price raised from $36 to $39 a user a month on 1 July 2026, E5 from $57 to $60; paid commercial seats still growing 6–7% a year. Customers paid more and stayed.Wide, tested
Scale in infrastructure~$175bn of spending in a calendar year; almost nobody else can finance it from operations.Wide — and expensive
The OpenAI relationshipExclusivity loosened in October 2025 and again in April 2026. Still the primary cloud; no longer the only one.Narrowing

We said in June that gross margins are the first place a moat's erosion shows. The fourth-quarter gross margin of 67% was down on the year — but because of depreciation on new capacity, not because customers are paying less. That is the cost of widening a moat, not the sign of one narrowing. We keep the score at 9 and keep watching the same number.

◆
Part
VII

The competition — AWS, Google and the open models

Azure grew 43% and stood still: the race has new runners, and one of them is Microsoft's own partner

Who rents out the world's computingShare of cloud infrastructure services, Q2 2025 against Q2 2026 (Synergy Research Group).Q2 2025Q2 2026Amazon (AWS)30%28% (−2 pts)Microsoft (Azure)20%20% (=)Google Cloud13%15% (+2 pts)Q2 2026: a $143.4bn market, +43% a year. Oracle 4%, CoreWeave 2%.★ Azure grew 43% and its share did not move. Google took the two points Amazon lost.Growth in the latest reported quarterRevenue growth on a year earlier. Quarters to 30 June; Oracle to 31 August 2026.Oracle cloud infrastructure+121%Google Cloud+82%The whole market (Synergy)+43%Microsoft Azure+43%Amazon Web Services+37%Revenue: Oracle $7.4bn · Google $24.8bn · Azure ~$29.4bn · AWS $42.2bn in the quarter.Where OpenAI buys its computingAnnounced multi-year commitments, $ billions. Announced is not spent.Oracle~$300bn (reported, not confirmed)Microsoft Azure$250bn more (Oct 2025)Amazon Web Services$38bn + $100bn (2026)Plus CoreWeave and others. Since 27 April 2026 OpenAI may serve all its products on any cloud.★ Microsoft is still OpenAI's largest confirmed cloud — no longer its only one.
★ The cloud race, in each company's latest quarter
ProviderRevenue · growthOperating marginBacklogShare, Q2 2025 → Q2 2026
Microsoft Azure~$29.4bn · +43%
+42% on the new definition; guided 44–45%
~41% (Intelligent Cloud, FY26)$678bn commercial, all of Microsoft · ≥⅓ OpenAI20% → 20%
Amazon Web Services$42.2bn · +37%39%~$496bn · avg. life 6.4 years30% → 28%
Google Cloud$24.8bn · +82%36%$513.9bn — from $240bn two quarters earlier13% → 15%
Oracle cloud infrastructure$7.4bn · +121% (to 31 Aug)n/d$664bn RPO, ~13% due within a year4% (Q2 2026)
The market (Synergy)$143.4bn · +43%———

The headline number hides the competitive one. Azure grew 43% in the June quarter — and so did the market, which means Microsoft's share of cloud infrastructure was 20%, exactly where it was a year earlier. The share Amazon lost went to Google, whose cloud revenue grew 82% and whose backlog more than doubled in six months, to $514bn; Oracle's grew 121% on contracts with the AI labs. Microsoft has an answer, and it is a fair one: it is short of capacity, so its growth measures what it can build, not what customers want. That is why the capex in Part IV exists. But it also means that in the most important race in its industry, Microsoft is keeping pace, not pulling away — and two of the runners are growing faster.

Two things are worth setting against that. Azure is still a third larger than Google in cloud infrastructure, on Synergy's measure, and earns its money on a broader base — the same enterprises that already run Office, Windows Server and SQL on Microsoft contracts, which is the switching-cost moat of Part VI. And Amazon, the leader, is growing slowest of the three.

★ Copilot against Gemini — and against ChatGPT
Microsoft 365 CopilotGoogle GeminiOpenAI ChatGPT
Paid business seats30m+ (29 Jul 2026); net additions more than doubled in the quarterGemini Enterprise 8m+ at 2,800+ companies (Feb 2026; not updated since)Not disclosed. Enterprise is ~40% of revenue of about $2bn a month (Mar 2026, reported)
How it is priced$30 a user a month on top of Office — or inside the new E7 suite at $99 (May 2026). Office E3 rose from $36 to $39 on 1 July, with basic Copilot Chat folded inBundled into Workspace since Jan 2025, with a price rise (Business Standard $12 → $14)Sold directly — ChatGPT Enterprise and, since Feb 2026, the Frontier platform for building company agents
ReachUsed at 90% of the Fortune 500 (Mar 2026)"Nearly 90% of the Fortune 100" (Jul 2026); the Gemini app has 950m monthly usersThe most-used assistant at work, below
Share of enterprise AI users (LayerX, 2026)29.6%13.0%36.2%

Microsoft's strategy is the oldest one it has: put the new thing inside the suite and raise the price of the suite. Google is doing the same with Workspace. On distribution Microsoft wins easily — 30 million paid seats in under three years, sold through contracts nobody else holds. On usage the picture is less flattering: in LayerX's browser data, more enterprise users work in ChatGPT than in Copilot, and nearly half of all workplace AI conversations happen in personal accounts the employer never bought. The fight is not Word against Google Docs, where Microsoft's switching costs hold. It is over who owns the assistant that sits on top of all of them — and there Microsoft's most dangerous rival is the company it helped build.

★ The open models — and the falling price of intelligence

The price of a given level of AI capability has been falling faster than almost any price in economic history: by roughly ten times a year on a16z's estimate, and by between 9 and 900 times a year depending on the task on Epoch AI's. The open models drive much of it. China's DeepSeek V4, released with open weights on 24 April 2026, charges about $3.48 per million output tokens at the top end, against roughly $25–30 for the leading American models. Meta, once the champion of open weights with Llama, made its newest model proprietary in April; France's Mistral raised €3bn in September at a valuation above €21bn.

For Microsoft this cuts both ways, and we think more one way than the other. Cheap models weaken the pricing power of any single model maker, including the one Microsoft owns a quarter of, and put a ceiling on what anyone can charge for a chat assistant. But Microsoft sells the computing, not just the model. Its Foundry service hosts more than 11,000 models — DeepSeek, Llama and Mistral among them, alongside OpenAI, Anthropic and its own — for 100,000 customers, and its revenue more than doubled on the year; in July Microsoft signed a multibillion-dollar European partnership with Mistral. When intelligence gets cheaper, more of it gets used, and every token still runs on somebody's data centre. Microsoft has positioned itself to be the landlord rather than a tenant.

★ OpenAI — Microsoft's partner, customer and competitor at once
What OpenAI doesWith MicrosoftWith everyone else
Buys computingAn incremental $250bn of Azure (Oct 2025); $24.1bn of Microsoft's fiscal-2026 revenueAWS: $38bn, expanded by $100bn in 2026 (Amazon 10-Q). Oracle: ~$300bn (reported, Sep 2025; Oracle does not name its customer). CoreWeave
Takes investmentMicrosoft owns ~25%; $13.0bn committedAmazon $15bn plus a $35bn commitment (2026); Nvidia and SoftBank $30bn each in the February round
Sells its modelsAzure is the "primary" cloud; Microsoft's licence runs to 2032, non-exclusive since AprilOn Amazon Bedrock since 28 April 2026 — the day after the amendment; its GPT-6 model went live there on 8 September
Sells to companiesIts models power Microsoft 365 CopilotDirectly, through ChatGPT Enterprise and the Frontier agent platform — the same budgets Copilot is chasing
Microsoft's hedgesIts own MAI models (MAI-Thinking-1 in preview since 12 Aug 2026); Anthropic's Claude inside Copilot; Anthropic committed to $30bn of Azure, with Microsoft investing up to $5bn (Nov 2025)—

In 2023 OpenAI was Microsoft's moat in AI. In 2026 it is Microsoft's largest customer, a quarter-owned holding, and a rival for the same enterprise budgets — selling its models on Amazon's cloud, taking Amazon's money, and building its own agent platform for the companies Copilot is trying to sell to. Microsoft has hedged sensibly: it uses Anthropic's models in Copilot, it is building its own, and it has signed Anthropic to Azure. The relationship is still enormously valuable. It is no longer exclusive in either direction, and the moat table in Part VI marks it, rightly, as narrowing.

★ What would change our verdict
Signal to watchWhere it standsWhat it would mean for us
Azure's share of the cloud market20%, flat for a year, while Google gainsTwo more quarters of losing ground once the new capacity is live would mean the capex buys pace, not position: moat 9 → 8, growth 9 → 8.
Copilot seats and price30m+ seats; suite prices raised on 1 JulyIf seats stall or Microsoft has to discount to hold them, Office's pricing power is weakening — the core of the moat.
OpenAI's commitments≥ ~$217bn of the backlog; free to use any cloudA renegotiation hits the third of the backlog we already exclude from value. It would cost growth and headlines, not our estimate of what the business is worth.
The EU's Azure decisionPreliminary view on 25 June; final due ~NovemberRemedies that make leaving Azure cheaper would test the switching costs directly (Part XI).
Free cash flow in Q1 fiscal 2027Results around 28 OctoberRising while capex still rises would lift the valuation dial and the price we would pay. Falling again would confirm the patience.

Nothing in this part changes our verdict today, and we want to be plain about why. The competition has intensified on every front we can measure: Google is growing twice as fast in cloud, OpenAI is selling around Microsoft as well as through it, and open models are pushing down the price of the product everyone is building. But none of that has yet shown up where it would matter — in Microsoft's share, its prices, or its customers leaving. Its share held, its prices went up, and its backlog excluding OpenAI grew 25%. A moat is tested when competitors arrive, and they have. The score stays 9; the signals above are the ones that would move it, and we will report on each in our next follow-up, after the October results — a new report, not an edit to this one.

◆
Part
VIII

Management & ownership

Completing what our June report left 'pending'

S
Satya Nadella · Chairman & CEO since 2014
The architect of the cloud pivot, now running the largest capital-spending programme in corporate history. In July: 'Azure revenue surpassed $100 billion for the first time.' His record earns the benefit of the doubt on the capex; it does not remove the need for the doubt.
A
Amy Hood · Executive Vice President & CFO since 2013
Guided operating margin to decline slightly in fiscal 2027 and announced the 15-to-25-year useful-life change. Our insider feed shows her selling about 41,700 shares at $496–501 on 14 September 2026 — roughly $21m — the day before annual stock awards.
J
Judson Althoff · CEO, commercial business
Runs the sales machine behind the 30 million Copilot seats and the enterprise Azure backlog — the part of the $678bn that does not depend on OpenAI.
Ownership — from our filings data
Institutions
Vanguard 7.48% · BlackRock ~6.9% (2022 filing)
Vanguard's 13G of 30 April 2026 shows 556.0m shares. BlackRock's most recent filing in our feed is from 2022. No controlling holder; founders' stakes long since diluted.
★ Berkshire Hathaway
Never owned it
Despite Buffett's decades-long friendship with Bill Gates, who sat on Berkshire's board until 2020. Buffett has said many times that technology was outside his circle; he made an exception for Apple, and Apple — not Microsoft — became Berkshire's largest holding.
Analyst consensus
67 buy · 15 hold · 0 sell (82)
Mean target $556.42, median $550, range $440–$690 — +11.7%. Last year's average target was $574.79; last quarter's $545.48. The street never stopped believing; the price caught up with it.

Integrity: no veto. Capital allocation: this is where we mark it down a point. Nothing Microsoft is doing is reckless — the spending is funded from operations, and the demand appears real. But the scale of the bet has grown faster than its disclosure: the single largest customer is not named in the backlog, the OpenAI economics have changed twice in a year, and the year the capex nearly doubled is the year the dividend grew by the least since 2017 and an accounting estimate was lengthened. None of that is wrong. All of it points the same way, and we would rather notice than not.

◆
Part
IX

The numbers

Fiscal 2026 · and nine things our own feed gets wrong

MetricValueRead
Revenue · operating income, FY2026$331.8bn · $155.2bn▲ +17.8% · +20.8%; operating margin 46.8%
EPS, FY2026 (ex-OpenAI · GAAP)$17.28 · $17.95▲ +22% · +32%
EPS, FY2017 → FY2026 (GAAP)$3.25 → $17.95▲ ×5.5 in nine years
Return on equity · on invested capital33.2% · 20.6%▲ Still exceptional, slipping as the asset base swells
Gross margin, TTM · Q467.9% · 67%◆ Down on the year — depreciation
Net debt incl. leases · / EBITDA$107.9bn · 0.52×◆ Was 0.12× in June; $88.5bn of it is leases
Interest cover · Altman-Z50.9× · 8.9▲ Fortress intact
Stock-based compensation$12.4bn · 3.7%◆ Of revenue; buybacks of $22.3bn more than offset it
★ Nine things our own feed gets wrong about Microsoft
What the feed saysValueWhat is true
Quarterly dividend$0.91Ten days out of date. $0.98 declared 15 September, payable 10 December. We use $3.92 a year.
Trailing EPS / P/E$18.00 · 27.7×GAAP, including $4.96bn of OpenAI gains in fiscal 2026. Ex-OpenAI: $17.28 and 28.8×.
Capital expenditure, Q4$35.8bnCash only. Microsoft's own figure including finance leases is about $41bn. Free cash flow is correspondingly flattered.
DCF value$270.17−45.7%. It was $301 in June — the model fell as the price rose, because free cash flow fell. It extrapolates a capex peak forever. Reported, not used — but it is telling you what happens if the capex never pays.
Owner earnings / share$3.84One quarter (Q4 FY26). Annualised about $15.4, which we show as approx.
Product segments, FY2026total $568.4bnOverlapping old and new segment sets; actual revenue $331.8bn. We use the first coherent set, which sums exactly.
Geographic segmentsthree US/non-US pairsDuplicated. The first pair — US $170.8bn, rest $161.0bn — is correct.
Net debt$107.9bnIncludes $88.5bn of lease obligations. Excluding leases, borrowings net of cash are about $19bn.
Estimates, FY2029–31$28.69 → $44.85Fourteen, twelve and seven analysts. The further out, the thinner — shown in Part XII, not relied on.
◆
Part
X

★ The dividend — raised, by the least since 2017

Safe on every test; the capex has claimed the marginal dollar

★ On 15 September 2026 Microsoft's board declared a quarterly dividend of $0.98, up from $0.91 — an increase of 7.7%. Payable on 10 December to holders of record on 19 November. Our data pull still showed $0.91. The annual rate is $3.92, a yield of 0.79% at $497.93.

Declared (September)New quarterly dividendIncrease
2021$0.62+10.7%
2022$0.68+9.7%
2023$0.75+10.3%
2024$0.83+10.7%
2025$0.91+9.6%
★ 2026$0.98+7.7%
TestValueReading
1 · Cover on free cash flow2.3×Trailing free cash flow of $9.02 a share against $3.92. On fiscal 2026 totals: $67.0bn against $26.4bn of dividends paid, 2.53×.
2 · The trend of the cover3.6× → 2.5×3.59× in fiscal 2022, 3.40× in 2024, 2.97× in 2025, 2.53× in 2026. Falling because free cash flow stopped growing while the dividend kept rising.
3 · Funded by operations or by debt?operationsEntirely. Dividends plus $22.3bn of buybacks took 73% of free cash flow; the balance sheet absorbs leases, not payouts.
4 · Balance-sheet roomAAA · 0.52×Net debt including leases is 0.52× EBITDA; interest covered 50.9×. Microsoft is one of two AAA-rated US companies — the other is Johnson & Johnson.
5 · What would force a cutnothing visibleThe dividend is 23% of earnings. Capex and buybacks would both be trimmed long before it; a cut is not a realistic scenario.
6 · The growth rateslowingAround 10% a year for five years, then 7.7% — in the year capex rose 80%. ★ The board is telling you where the marginal dollar is going. Not a warning about safety; a signal about priorities.

It is the same signal we read at Johnson & Johnson yesterday, where the dividend rise slowed to 3.1% while the board kept cash for acquisitions — and the opposite of Rexford, where a slowing dividend preceded bad news. At Microsoft the business is accelerating and the dividend is decelerating, because the company believes it has better uses for the money. That is a legitimate choice. It is also a bet, and a sub-1% yield means nobody should own Microsoft for its income.

◆
Part
XI

Risks, lawsuits & controversies

The capex, OpenAI and the docket — verified afresh, 1 October 2026

Capex 35% of revenue, free cash flow falling — $198.8bn committed for the next 12 monthsOpenAI: 7.3% of revenue, ≥ a third of the $678bn backlog — non-exclusive since AprilEU preliminary view, 25 Jun 2026: Azure should be a DMA gatekeeperUK CMA strategic-market-status probe of business software, opened May 2026FTC probe widened Feb 2026 — no complaint filedSecurities class action, W.D. Wash. 26-cv-2071 — lead plaintiff named 8 Sep£1.7bn+ Windows Server licensing class action (UK), certified April 202610-yr Treasury 5.12% vs a 3.5% earnings yieldMemory and component prices lifting capexUseful lives lengthened twice in four yearsAzure +43%, demand ahead of capacityAAA balance sheet; legal accruals only $553m

The risk we rank first is the one in Part IV: that a spending programme growing far faster than revenue does not earn a return that justifies it — not because the demand is fake, but because everyone else is building too. Microsoft's answer is that demand exceeds capacity. That is true today. It was also true of every infrastructure boom until the week it stopped being true. Second, OpenAI: a customer worth 7.3% of revenue and at least a third of the backlog, free since April to use other clouds. Third, the regulators, who on three continents are now looking at the licensing that keeps customers on Azure and Office. Fourth, gravity: a 5% Treasury against a 3.5% earnings yield. The sections below take them in turn, with sources.

★ 1 · The capex — what happens to free cash flow if AI demand slows
Much of next year's spending is already signed$ billions, from the fiscal 2026 10-K (30 June 2026).Cash capex, fiscal 2026$115.9bnCommitted, next 12 monthspurchases $169.0$198.8bnLeases signed, not yet starteddata-centre leases, FY27–FY33$329.1bnCommitted = purchase commitments ($169.0bn, mostly data centres) + construction ($29.8bn) due within a year.The stress test: free cash flow if demand slowsOperating cash flow minus cash capex, $bn — and the yield it gives at $497.93. Arithmetic, not a forecast.Cash capex in a year →$116bn (FY26)$150bn$175bn$200bnOCF $183bnflat on FY26$67bn1.8% yield$33bn0.9% yield$8bn0.2% yield−$17bn−0.5% yieldOCF $210bn+15% on FY26$94bn2.5% yield$60bn1.6% yield$35bn0.9% yield$10bn0.3% yieldOCF $230bn+26% on FY26$114bn3.1% yield$80bn2.2% yield$55bn1.5% yield$30bn0.8% yieldFramed cell: fiscal 2026 as it happened ($182.9bn − $115.9bn = $67.0bn, 1.8%).Q1 FY27 guidance: capex over $50bn in the quarter, including finance leases.The dividend alone costs ~$29bn a year at $3.92 a share.★ If cash from operations stalls while the contracted build continues,free cash flow goes to roughly zero — and the dividend is paid from savings.

The question for an owner is not whether AI demand is real — today it plainly is — but what happens to the cash if it grows more slowly than the building. The 10-K answers half of it. On 30 June Microsoft had $169.0bn of purchase commitments, mostly for data centres, and $29.8bn of construction commitments falling due within a year: $198.8bn, against $115.9bn of cash capital spending in the whole of fiscal 2026. Beyond those it had signed $329.1bn of further leases, "primarily for datacenters", that have not yet begun; they start between fiscal 2027 and 2033, with terms of up to twenty years. For the first quarter of fiscal 2027 management guided capital spending to over $50bn — in a single quarter, including finance leases. A slowdown would not stop this spending quickly. Much of it is already signed.

The grid does the other half with plain arithmetic. If demand holds and operating cash flow keeps growing in the twenties, Microsoft can absorb $175–200bn a year of capital spending and still produce $30–55bn of free cash flow. If demand slows and operating cash flow stalls at last year's $183bn while the contracted build continues, free cash flow goes to roughly zero or below — and the ~$29bn dividend we call safe in Part X would be paid from the balance sheet rather than from the year's cash. Microsoft can afford that for years: it is rated AAA, and the build can be slowed beyond the contracted horizon. But at 55 times free cash flow, the share price assumes the top row of the grid, not the bottom.

★ 2 · OpenAI — the concentration, in the 10-K's own numbers
MeasureValueRead
Revenue from OpenAI, fiscal 2026$24.1bn7.3% of Microsoft's revenue, including revenue-sharing payments — disclosed as a related party. More than LinkedIn ($19.8bn), Xbox ($21.8bn) or Windows ($17.1bn).
Owed by OpenAI, 30 June 2026$6.0bnAccounts receivable from a company that has never reported a profit.
Share of the $678bn commercial backlog≥ ~$217bnOur inference from "+25% excluding OpenAI" (Part V). About 30% of the backlog is recognised within twelve months; the weighted duration is ~2.3 years.
Microsoft's stake~25%As-converted, per the 10-K — about 27% at the October 2025 recapitalisation, diluted since by further funding.
Funding committed · funded$13.0bn · $11.9bnThe investment itself is small next to the commercial relationship.
OpenAI in fiscal 2026 net income+$5.0bnNet gains on the stake ($6.5bn before tax), including dilution gains. Excluded from the earnings we value.
ExclusivitynoneSince 27 April 2026 OpenAI may serve all its products on any cloud; Microsoft's licence to its technology is non-exclusive. Part VII.

OpenAI is now Microsoft's largest single customer by a distance — a customer bigger than Windows — and also its partner, a holding worth tens of billions, and, increasingly, a competitor for the same enterprise budgets (Part VII). None of those relationships is bad on its own. Together they mean that one company's ability to keep raising money and paying its bills now touches Microsoft's revenue, its backlog, its receivables and its reported earnings at the same time.

★ 3 · The docket — antitrust, regulators and the courts, verified 1 October 2026
MatterWhereStatus on 1 October 2026What is at stake
Azure as a cloud "gatekeeper" under the Digital Markets ActEUMarket investigation opened 18 Nov 2025. On 25 June 2026 the Commission told Microsoft its preliminary view that Azure should be designated — despite missing the law's numeric thresholds — citing lock-in, switching costs and AI partnerships. A final decision is due around November. Our September report missed this.If designated, six months to comply with DMA obligations on interoperability, switching and self-preferencing; breaches can be fined up to 10% of global turnover.
Teams bundlingEUClosed on 12 Sep 2025 with binding commitments and no fine: suites without Teams at a lower price, interoperability and data portability, for 7–10 years.Settled, under a monitoring trustee. A breach of the commitments could be fined up to 10% of turnover.
"Strategic market status" in business softwareUK (CMA)Opened 14 May 2026 — Office, Windows and server operating systems, databases, security software. By law it must conclude within nine months, by February 2027.Designation would allow binding conduct requirements on licensing and interoperability in the UK.
Windows Server licensing class action (<i>Stasi</i>)UK (Competition Appeal Tribunal)Certified as an opt-out collective action on 21 Apr 2026; Microsoft is seeking permission to appeal at the Court of Appeal.Damages claimed of over £1.7bn for UK businesses running Windows Server on rival clouds.
Antitrust investigationUS (FTC)Opened in late 2024; widened in February 2026 with demands to rivals about Azure licensing, Copilot bundling and OpenAI. No complaint filed.Unknown. A complaint would be the most serious US antitrust action against Microsoft in a generation.
<i>In re Microsoft Corp. Securities Litigation</i>, 26-cv-2071US (W.D. Wash.)Alleges misleading statements on Copilot adoption and Azure capacity, 1 May 2025 – 28 Jan 2026. Korea's National Pension Service appointed lead plaintiff on 8 Sep 2026; amended complaint and any motion to dismiss still to come.Damages for that class period. The earliest stage of a long process.
Microsoft 365 price rise with CopilotAustralia (ACCC)Sued 27 Oct 2025 for allegedly steering subscribers to a dearer Copilot plan; Microsoft apologised and offered refunds, which the regulator says do not settle the case.Penalties up to the greater of A$50m, three times the benefit or 30% of local turnover per contravention — small for Microsoft; awkward for the Copilot pricing story.
<i>New York Times</i> copyright caseUS (S.D.N.Y.)Against OpenAI and Microsoft. Summary-judgment motions filed in September; the Justice Department filed a brief supporting fair use. No trial date.A precedent on training models with copyrighted text.
<i>Musk v. OpenAI</i>US (N.D. Cal.)A jury found on 18 May 2026 that the claims, including aiding and abetting against Microsoft, were filed too late. Musk said he would appeal.Low.
All legal matters, per the 10-K—Accrued liabilities of $553m at 30 June 2026; further losses of about $400m "reasonably possible".Immaterial in money. The regulatory cases matter for the business model, not the balance sheet.

How to read the docket. None of these cases threatens Microsoft's solvency, and no regulator has fined it or filed a case on any of them. What they share is a direction: the EU, the UK and the US are all looking at the same thing — how Microsoft's licensing and bundling keep customers on Azure and Office — which is to say, at the switching costs we score as the heart of its moat. A regulator cannot easily make Office worse. It can make leaving cheaper. Over a decade, that is the legal risk that matters, and it moves slowly; the Azure gatekeeper decision this autumn is the first one to watch.

Gravity, too. On 16 September the Federal Reserve raised rates for the first time since 2023; on 23 September the ten-year Treasury reached 5.12%, the highest since 2007. Microsoft's earnings yield at $497.93 is 3.5% and its free cash flow yield 1.8%. For the first time in many years, the government pays more than Microsoft earns on your purchase price — a comparison that matters most for exactly the kind of long-duration growth company Microsoft now is.

◆
Part
XII

★ Valuation — a fair price this time, not a bargain one

What 29 times assumes, and where we would add

MeasureJuneTodayReading
Share price$367.34$497.93+35.6%. Market capitalisation ~$3.70tn. 10.1% below the $553.72 record of 28 Oct 2025.
P/E, trailing (ex-OpenAI)21.8×28.8×On $17.28. GAAP 27.7×.
Forward P/E, FY2027 · FY2028~19× (FY27)25.2× · 21.2×Consensus $19.73 (30 analysts) and $23.48 (28).
Forward P/E, FY2030 · FY2031—14.2× · 11.1×$35.15 (12 analysts), $44.85 (7). The dream years — shown, not relied on.
Price / free cash flow37.4×55.2×A 1.8% free cash flow yield.
★ Earnings yield vs the ten-year—3.5% vs 5.12%The Treasury pays more than Microsoft earns on the price.
Dividend yield~1.0%0.79%On $3.92.
Our DCF feed$301$270.17−45.7%. Built on free cash flow at the capex peak — Part IX.
The June zone, the June low, and today
$310 · our June alert
$349 · the low, 25 Jun
$430 · add here
$498 · today
$556 · consensus
$300$580
★ $430 is 21.8× fiscal 2027 consensus, 24.9× fiscal 2026 earnings and a 2.1% free cash flow yield — a fair price for a business growing earnings above 20% with a backlog up 84%, allowing for a 5% Treasury and a capex peak. It is a fair price, not a bargain one, by design (Part II). The shares traded well below it as recently as June.

So what does 28.8 times assume? That earnings keep compounding above 20% for several years — consensus has fiscal 2028 at $23.48, +36% on fiscal 2026 — and that the capex converts into free cash flow on roughly the timetable Microsoft implies. If both happen, the shares are fairly priced today and cheap in three years. If the capex peak lasts longer, or OpenAI's third of the backlog has to be renegotiated, 29 times earnings for a company whose owners receive 1.8% in cash is a thin cushion, and a 5% Treasury makes it thinner.

★ Applying our own new rule. Microsoft still scores 9 on moat, growth and financial strength. At $497.93 it is above the fair value we can defend, so waiting is allowed — this is not the June situation. But the zone we name is where it becomes fair again, not where it becomes a bargain: about $430. If it gets there, a reader should begin buying rather than wait for less.

◆ PART XIII · To our shareholders
The Letter ⓘ

In June I told you Microsoft was a wonderful business at a fair price, and then I told you to wait for a better one. Two days later the shares closed at three hundred and forty-nine dollars and twenty cents — inside the range I had just told you the company was worth — and I was waiting for three hundred and ten. They are four hundred and ninety-eight today.

I want to be precise about the mistake, because it is not the one people usually make. I did not misjudge the business. Everything I said about it has held or turned out better. I misjudged what to do about a fair price. I had written that it is far better to buy a wonderful company at a fair price than a fair company at a wonderful price, and then I asked for a wonderful price for a wonderful company. That feels like discipline. It is actually a second test nobody set, and it is the most expensive habit a careful investor can have. I have made it before, on a larger scale, and I would have hoped to be cured.

So from now on we have a rule on this site: if a business scores eight or better on quality and the price sits inside our own estimate of its value, we will not tell you to wait for less. We will tell you to start.

Now to the business, which has been busy.

Azure grew forty-three per cent in the fourth quarter and passed a hundred billion dollars for the year. The order book of contracted future revenue reached six hundred and seventy-eight billion dollars, up eighty-four per cent. Thirty million people now pay for Copilot. Office, which the pessimists said AI would hollow out, grew sixteen per cent. Operating income rose twenty-one per cent on revenue of three hundred and thirty-two billion. I do not know of another company this size growing like this.

But I want you to look at three numbers alongside those.

The first is thirty-five. That is how many cents of every revenue dollar Microsoft spent on data centres last year. Capital spending rose eighty per cent. Operating cash flow rose thirty-four — and free cash flow, the money actually left for owners, fell six and a half per cent. Profit went up by a third and the cash went down. The bill for all that building arrives through depreciation over the coming years, and management has already told us margins will slip. I said in June that most of this spending was for growth rather than maintenance, and I still think so. But spending that grows eighty per cent a year never gets the chance to become maintenance, and I should have said that too.

The second is a third. At least that share of the six hundred and seventy-eight billion comes from one customer, OpenAI — a company that has never made a profit and that, since April, is free to run its products on anybody's cloud. Microsoft's investment in OpenAI is one of the great ones of the decade, and I would not undo it. But when the most-quoted number for a company's future rests a third on a single customer's ability to pay, I build my valuation on the other two thirds, which grew twenty-five per cent. That is still very good.

The third is seven point seven. On the fifteenth of September the board raised the dividend by that percentage — the smallest increase since 2017, in the year capital spending nearly doubled. The dividend is perfectly safe; it is less than a quarter of earnings. But boards speak through their dividends, and this one is telling you where the marginal dollar is going.

One more thing has changed, and it is not in Microsoft's own accounts. The competition has arrived in force. Azure grew forty-three per cent and its share of the cloud market did not move, because the market grew just as fast; Google's cloud grew eighty-two. OpenAI, the partner, now sells its models on Amazon's cloud and to the same companies Copilot is courting, and cheap open models are pushing down the price of intelligence itself. None of it has yet dented what matters most — Microsoft raised its prices this summer and its customers stayed. But a moat is tested when competitors arrive, and they have.

At four hundred and ninety-eight dollars, you are paying twenty-nine times last year's earnings and fifty-five times the cash that owners actually received. And the week I write this, the ten-year Treasury went above five per cent for the first time since 2007. The government will now pay you more than Microsoft earns on your purchase price. For a company whose value lies years in the future, that comparison matters more than it does for almost any other.

What would I do? If I owned Microsoft — and I wish, for the record, that I had followed my own logic in June — I would keep every share. It is one of the finest businesses in the world, run by one of the finest managers, and it is doing the hardest thing a giant can do, which is reinvent itself while it is ahead. If I did not own it, I would not chase it at twenty-nine times earnings with a Treasury at five per cent and free cash flow falling.

But this time I will name a fair price rather than a bargain one: about four hundred and thirty dollars, some twenty-two times next year's expected earnings. If it gets there, begin. Do not wait for three hundred and ten.

And when the first quarter of fiscal 2027 arrives in late October, watch one number that tells you whether the building is paying: free cash flow. If it grows while capital spending is still rising, the thirty-five cents are earning their keep, and I will have been too cautious twice. If it keeps falling, you will be glad you waited — and so, for once, will I.

— The Buffett Lens · Dividend Line Research · right about the business, wrong about the price, and saying so first

▲The Bull Case
★★ The business got better — FY2026 revenue $331.8bn (+18%), operating income +21%, EPS ex-OpenAI $17.28 (+22%). Azure +43% in Q4 and past $100bn for the year, guided ~+45% next quarter; commercial backlog $678bn (+84%), +25% even excluding OpenAI; 30 million paid Copilot seats; Microsoft 365 commercial +16%.
★ The fortress still stands — operating cash flow $182.9bn (+34%), interest covered 50.9×, Altman-Z 8.9, AAA. The dividend, raised to $0.98, is under a quarter of earnings and covered 2.3× by free cash flow even at the capex peak.
Growth priced reasonably further out — 25.2× FY2027 and 21.2× FY2028 consensus; if the capex converts on schedule, today's price is fair now and cheap in three years. The street's mean target is $556.
▼The Bear Case
★★ Cash went down while profit went up — capex 34.9% of revenue, cash capex $115.9bn (+79.6%), Q4 ~$41bn including leases; free cash flow $67.0bn, −6.5%. Depreciation ×2.8 since FY2023, Q4 gross margin 67%, FY2027 operating margin guided down; useful lives lengthened twice in four years. 55× free cash flow, a 1.8% yield.
★ One customer, a third of the backlog — OpenAI ≥ ~$217bn of $678bn (implied); since 27 April 2026 OpenAI may serve on any cloud, Microsoft's IP licence is non-exclusive, and revenue-share payments are capped. A securities class action (W.D. Wash. 26-cv-02071) and a widened FTC probe are live.
Price and gravity — $497.93, +35.6% since June; 28.8× trailing earnings, a 3.5% earnings yield against a 5.12% ten-year Treasury after the Fed's first hike since 2023. Our DCF feed says $270. The dividend rise slowed to 7.7%, the smallest since 2017.
The Bargain Was in June —
Hold, Don't Chase
We were right about the business and wrong to demand a bargain for it: the June low of $349.20 sat inside our own range and we waited for $310. ★ Since then Azure +43%, the backlog +84% (≥⅓ OpenAI), capex 35% of revenue and free cash flow −6.5%. At $497.93 — 28.8× earnings, a 1.8% free cash flow yield, a 5.12% Treasury — hold if owned, do not chase. Begin at ~$430, a fair price rather than a bargain one (21.8× FY2027). Q1 FY2027 results in late October.
⚡A fair price for one of the finest businesses in the world — and this time we mean start, not wait. Add the $430 price trigger to your Watchlist.
◆ The Buffett Lens · Dividend Line Research · As of 25 Sep 2026 · Price $497.93 (24 Sep close)
Found this useful? Share the X-Ray.
◆ More on Microsoft Corporation

Articles that take this apart

◆ End of the X-Ray

You've just read Microsoft Corporation the way we read every company.

The terminal that produced these numbers is free to use: 30 years of statements drawn as flows, a screener built around moats, Buffett's Desk, and an earnings feed read through the same lens. Opening an account takes a minute, and the first 14 days are Premium. No card.

14 days of Premium included · No card · The X-Rays stay free to read
98
X-Rays published
Each one a dated record, never deleted.
30y
Of statements
Drawn as flows, not tables.
4
Markets covered
US · Canada · UK · Lisbon.
8
Buffett's questions
Answered for every company on the desk.
◆ Keep reading

More X-Rays from the same lens

Disclaimer: This is an editorial analysis for information and education, not investment advice, and not a recommendation to buy or sell any security. It is a follow-up to our analysis of 23 June 2026, which remains published unchanged as a dated record. ⚠️ Price and market data are from our live data pull of 25 September 2026, in which the quote is the 24 September close; the 52-week low of $349.20 on 25 June 2026 and high of $553.72 on 28 October 2025 are from market-data reports. Results, segment figures and guidance come from Microsoft's FY2026 fourth-quarter release of 29 July 2026 and the accompanying call. Microsoft reports its FY2027 first quarter in late October 2026, after this analysis. ⚠️ Our data pull still showed the previous $0.91 quarterly dividend; the board declared $0.98 on 15 September 2026 and all dividend figures use the $3.92 annual rate. ⚠️ Earnings "ex-OpenAI" are Microsoft's own non-GAAP measure; GAAP earnings include $4.96bn of net income from its OpenAI investment in fiscal 2026. ⚠️ OpenAI's share of the commercial backlog is not disclosed. The ~$217bn figure is our inference from the company's statement that the backlog grew 25% excluding OpenAI, and is a floor that assumes OpenAI's commitments were small a year earlier. ⚠️ Owner earnings of ~$15.4 per share annualise a single quarter from our feed's model and are approximate; the calendar-2026 capital-spending figure of roughly $175bn is as reported from management commentary. ⚠️ Buffett's Walmart estimate is from his own public remarks, paraphrased. ⚠️ The securities class action and the FTC investigation are live and their outcomes uncertain. The Federal Reserve decision of 16 September 2026 and the 5.12% ten-year yield of 23 September 2026 are from contemporaneous press reports. ⚠️ Expanded on 1 October 2026 with a summary box, a part on the competition, a fuller Part II and a deeper risks part. Segment figures are from the fiscal 2026 10-K and Microsoft's 2 September 2026 presentation of its new two-segment structure; commitments, leases and the OpenAI related-party figures are from the 10-K; competitors' figures are from their own quarterly releases and the market-share estimates from the research firms named in Part VII; legal statuses were re-verified on 1 October 2026. The stress-test grid in Part XI is arithmetic on stated assumptions, not a forecast. Prices, scores and the verdict remain as of 25 September 2026. Do your own research and, where appropriate, consult a licensed professional before making any investment decision.
Dividend Line · X-Ray Analyses — written in the house methodology