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 15,03,640 - -
Change - -66.27% 188.42% 62.41% 12.56% -9.62% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 15,18,745 15,60,395 15,79,886
Change - -67.92% 203.12% 65.58% 14.82% -7.45% 2.74% 1.25%
P/E 24.4x 14x 23.8x 24.5x 28.1x 18.5x 17.3x 15x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 4.91x 3.88x 3.09x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 2.58x 1x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 5.92x 4.93x 4.17x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 5.98x 5.11x 4.38x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 10.5x 8.64x 7.08x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 17.1x 15x 12.8x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -255x -78.3x 356x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.39% -1.28% 0.28%
Dividend per Share 2 - - - 2 2.1 2.149 2.242 2.268
Rate of return - - - 0.34% 0.32% 0.36% 0.38% 0.38%
EPS 2 13.77 8.59 14.87 23.86 23.49 31.91 34.04 39.35
Distribution rate - - - 8.38% 8.94% 6.73% 6.58% 5.76%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,54,156 3,05,172 3,60,368
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,45,137 1,80,671 2,23,128
EBIT 1 46,753 28,944 46,751 69,380 83,276 88,725 1,03,740 1,23,702
Net income 1 39,370 23,200 39,098 62,360 60,458 82,059 88,083 1,02,642
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 15,105 56,755 76,246
Reference price 2 336.35 120.34 353.96 585.51 660.09 590.24 590.24 590.24
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.($)
29.01x7.93x17.83x-.--% 2.98TCr
15.28x3.51x9.24x1.95% 945.66Cr
7.08x0.71x2.73x6.82% 200.71Cr
8.49x0.76x4.96x-.--% 150.45Cr
-32.43x2.14x25.42x-.--% 87Cr
2.99x0.75x2.28x-.--% 40Cr
-3.84x - - - 32Cr
Average 3.80x 2.63x 10.41x 1.46% 633.23Cr
Weighted average by Cap. 22.72x 6.23x 14.86x 0.73%

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.