Company Valuation: Meta Platforms, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,35,645 3,15,555 9,10,122 14,78,113 16,63,775 14,24,107 - -
Change - -66.27% 188.42% 62.41% 12.56% -14.41% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 14,42,602 14,82,666 15,02,517
Change - -67.92% 203.12% 65.58% 14.82% -12.09% 2.78% 1.34%
P/E 24.4x 14x 23.8x 24.5x 28.1x 18x 16.8x 14.5x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 4.75x 3.75x 2.98x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 2.43x 0.9x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 5.6x 4.66x 3.95x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 5.68x 4.86x 4.17x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 9.92x 8.2x 6.77x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 16.3x 14.3x 12.2x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -215x -68.4x 695x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.47% -1.46% 0.14%
Dividend per Share 2 - - - 2 2.1 2.149 2.211 2.234
Rate of return - - - 0.34% 0.32% 0.38% 0.39% 0.39%
EPS 2 13.77 8.59 14.87 23.86 23.49 31.73 33.92 39.22
Distribution rate - - - 8.38% 8.94% 6.77% 6.52% 5.7%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,54,183 3,05,381 3,60,626
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,45,376 1,80,865 2,22,054
EBIT 1 46,753 28,944 46,751 69,380 83,276 88,294 1,03,682 1,23,077
Net income 1 39,370 23,200 39,098 62,360 60,458 81,629 87,757 1,02,157
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 18,495 58,560 78,410
Reference price 2 336.35 120.34 353.96 585.51 660.09 570.05 570.05 570.05
Nbr of stocks (in thousands) 27,81,760 26,22,197 25,71,256 25,24,489 25,20,528 25,47,506 - -
Announcement Date 02/02/22 01/02/23 01/02/24 29/01/25 28/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.62x5.68x9.92x0.38% 1,42400Cr
28.34x7.77x17.41x-.--% 2.94TCr
15.01x3.56x9.28x1.89% 957.92Cr
8.07x0.6x2.53x7.36% 171.97Cr
7.82x0.69x4.45x-.--% 141.76Cr
-50.78x1.89x18.17x-.--% 92Cr
-25.17x0.74x2.29x-.--% 38Cr
10.14x - - 2.94% 29Cr
Average 1.38x 2.99x 9.15x 1.57% 18.35TCr
Weighted average by Cap. 17.74x 5.69x 10.06x 0.39%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. META Stock
  4. METAUS Stock
  5. Valuation Meta Platforms, Inc.