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 13,96,767 - -
Change - -66.27% 188.42% 62.41% 12.56% -16.05% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 13,92,465 14,12,362 13,81,024
Change - -67.92% 203.12% 65.58% 14.82% -15.14% 1.43% -2.22%
P/E 24.4x 14x 23.8x 24.5x 28.1x 16.8x 15.8x 13.6x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 4.61x 3.68x 3.03x
PEG - -0.4x 0.3x 0.4x -18.12x 0.4x 2.48x 0.8x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 5.52x 4.62x 3.95x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 5.51x 4.68x 3.91x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 9.6x 7.93x 6.35x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 15.4x 13.5x 11.2x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x 1,266x 123x 43x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% 0.08% 0.81% 2.33%
Dividend per Share 2 - - - 2 2.1 2.21 2.372 2.521
Rate of return - - - 0.34% 0.32% 0.4% 0.43% 0.46%
EPS 2 13.77 8.59 14.87 23.86 23.49 32.83 34.92 40.55
Distribution rate - - - 8.38% 8.94% 6.73% 6.79% 6.22%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,52,840 3,02,038 3,53,582
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,45,094 1,78,056 2,17,541
EBIT 1 46,753 28,944 46,751 69,380 83,276 90,296 1,04,680 1,23,268
Net income 1 39,370 23,200 39,098 62,360 60,458 84,458 89,947 1,05,161
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 -4,303 15,595 -15,743
Reference price 2 336.35 120.34 353.96 585.51 660.09 550.25 550.25 550.25
Nbr of stocks (in thousands) 27,81,760 26,22,197 25,71,256 25,24,489 25,20,528 25,38,423 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.61x8.92x20.45x-.--% 3.21TCr
14.04x3.31x8.72x2.13% 867.05Cr
6.24x0.58x2.23x7.74% 176.88Cr
7.5x0.65x4.24x-.--% 132.06Cr
-31.71x2.07x24.63x-.--% 85Cr
2.97x0.74x2.23x-.--% 40Cr
9.03x - - 2.95% 23Cr
Average 5.95x 2.71x 10.42x 1.83% 648.13Cr
Weighted average by Cap. 26.43x 7.07x 16.93x 0.72%

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. META Stock
  5. Valuation Meta Platforms, Inc.