Run Microsoft comparable company model on exel using google and Apple as competitors. Data provided:

Microsoft $($MSFT$)$

Current

EPS $2\mathrm{.}93$

EBIT $$109,010\mathrm{.}30$

EBITDA $$127,114\mathrm{.}18$

Sales $$243,702\mathrm{.}25$

Cash $$116,468$

Debt $$47,237$

BV $$266,669$

BVPS $35\mathrm{.}88$

Shares outstanding $7432$

Alphabet Inc. $($GOOGL$)$

Current

Market Cap $1\mathrm{.}88$T

Enterprise Value $1\mathrm{.}80$T

Trailing P$/$E $25\mathrm{.}95$

Forward P$/$E $22\mathrm{.}12$

PEG Ratio $(5$yr expected$)1\mathrm{.}57$

Price$/$Sales $6\mathrm{.}23$

Price$/$Book $6\mathrm{.}6$

Enterprise Value$/$Revenue $5\mathrm{.}85$

Enterprise Value$/$EBITDA $18\mathrm{.}34$

Apple Inc. $($AAPL$)$

Market Cap $2\mathrm{.}61$T

Enterprise Value $2\mathrm{.}64$T

Trailing P$/$E $26\mathrm{.}26$

Forward P$/$E $25\mathrm{.}91$

PEG Ratio $(5$yr expected$)2\mathrm{.}08$

Price$/$Sales $6\mathrm{.}88$

Price$/$Book $35\mathrm{.}18$

Enterprise Value$/$Revenue $6\mathrm{.}85$

Enterprise Value$/$EBITDA $19\mathrm{.}79$