Company Valuation: Meta Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 1,658 484.6 924.7 729.8 558.1 399
Change - -70.77% 90.83% -21.07% -23.53% -28.5%
Enterprise Value (EV) 1 2,284 725.2 1,209 898.6 758.5 782.9
Change - -68.24% 66.66% -25.65% -15.59% 3.21%
P/E -30.7x -4.11x -7.84x -4.82x -3.86x -3.8x
PBR 0.89x 0.28x 0.45x 0.36x 0.28x 0.21x
PEG - -0x 0.3x 3.58x 0.1x 0.1x
Capitalization / Revenue 2.21x 40.7x 11.1x 33.7x - 3.93x
EV / Revenue 3.05x 60.8x 14.5x 41.5x - 7.71x
EV / EBITDA -44.4x -4.47x -23.5x -10.5x -5.96x -5.45x
EV / EBIT -40.4x -4.4x -22.3x -8.92x -5.45x -5.03x
EV / FCF -39.9x 1.58x -4.7x 2.97x -3.85x -10.6x
FCF Yield -2.51% 63.1% -21.3% 33.7% -25.9% -9.43%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0424 -0.0925 -0.0714 -0.0705 -0.0518 -0.0342
Distribution rate - - - - - -
Net sales 1 749.8 11.92 83.48 21.66 - 101.5
EBITDA 1 -51.42 -162.4 -51.45 -85.96 -127.2 -143.6
EBIT 1 -56.55 -164.8 -54.15 -100.7 -139.2 -155.7
Net income 1 -54.04 -118 -100.1 -134.6 -116.5 -96.88
Net Debt 1 625.9 240.7 284 168.8 200.5 383.9
Reference price 2 1.3000 0.3800 0.5600 0.3400 0.2000 0.1300
Nbr of stocks (in thousands) 12,75,137 12,75,137 16,51,176 21,46,496 27,90,446 30,69,491
Announcement Date 28/02/20 25/02/21 25/02/22 28/02/23 29/02/24 27/02/25
1THB in Million2THB
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 18.31L
68.99x2.97x29.05x0.07% 10TCr
13.07x1.06x5.83x4.49% 7.15TCr
39.05x4.84x26.9x0.18% 5.92TCr
25.81x1.97x19.12x1.2% 5.6TCr
55.56x4.65x29.82x1.56% 4.63TCr
33.24x0.78x13.21x1.91% 3.9TCr
28.29x0.55x8.74x2.13% 3.58TCr
26.33x1.7x16.44x0.18% 3.42TCr
4.69x0.3x6.26x6.06% 2.78TCr
Average 32.78x 2.09x 17.26x 1.98% 4.7TCr
Weighted average by Cap. 37.26x 2.35x 19.01x 1.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. META Stock
  4. Valuation Meta Corporation