Multi-Manager Framework: Greenwald + Dalio + Soros + Druckenmiller + Laffont + Ackman + Cohen/Griffin
Generated: 2026-07-20 20:04:45 · EDGAR + yfinance
MSFT is 263% above EPV, pure growth/narrative bet. Grade B quality. At this premium, you need everything to go right. Position size should reflect speculation, not conviction.
BELOW 200-DAY MA, Druckenmiller non-negotiable filter FAILED. Do not enter regardless of valuation. Wait for trend confirmation. The market is telling you something, listen to it.
| Base EBIT (Operating Income) TTM | $96.0B |
| Line 5: D&A Adj. (Over-depreciation add-back) | +$5.2B |
| Line 7: Marketing Growth Add-Back (7yr brand life, historical) | +$440M |
| Adjusted EBIT | $101.6B |
| × (1 − Tax Rate) (17.6% actual ETR) | $83.7B |
| Sustainable NOPAT ÷ WACC (10.0%) | $835.1B |
|
Santos/Greenwald Enhancements
ROIC 23.5% (Franchise)Smoothed Margin 43.1%Brand Asset $5.7BD&A Method: Rev Growth Proxy
| |
| 1 | Base EBIT (Operating Income) | $96.0B | From income statement |
| 2 | D&A Adjustment (Greenwald Line 5) | +$5.2B | Over/underdepreciation vs maintenance CapEx |
| 3 | Marketing Growth Add-Back (Line 7) | +$440M | Marketing $1.5B − Brand amort $1.1B (7yr life, historical) |
| ℹ | SBC (already in EBIT) | −$9.2B | 4.2% of rev, real cost, no add-back |
| 4 | = Adjusted EBIT | $101.6B | |
| 5 | x (1 - Tax Rate) | 17.6% actual ETR | |
| = | Sustainable NOPAT | $83.7B | Net Operating Profit After Tax |
| / | WACC (10.0%) | Weighted average cost of capital | |
| = | EPV Operating | $835.1B | Enterprise value on no-growth basis |
| + | Cash | +$30.2B | |
| - | Total Debt | -$43.2B | |
| = | EPV of Equity | $822.2B | |
| / | Shares Outstanding | 7434M | |
| = | EPV Per Share | $110.60 | vs. Market Price $402.29 |
| Asset | Book | Haircut | Liquidation |
|---|---|---|---|
| Cash | $94.6B | 100% | $94.6B |
| Receivables | $70.9B | 85% | $60.3B |
| Inventory | $70.9B | 60% | $42.6B |
| PP&E | $205.0B | 50% | $102.5B |
| Other | $35.5B | 25% | $8.9B |
| Goodwill | $119.5B | 0% | N/A |
| Intangibles | $22.6B | 0% | N/A |