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 16,96,002 - -
Change - -66.27% 188.42% 62.41% 12.56% 1.94% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 17,17,172 17,56,897 17,76,579
Change - -67.92% 203.12% 65.58% 14.82% 4.65% 2.31% 1.12%
P/E 24.4x 14x 23.8x 24.5x 28.1x 21.2x 19.7x 17x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 5.56x 4.39x 3.49x
PEG - -0.4x 0.3x 0.4x -18.12x 0.6x 2.44x 1.1x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 6.67x 5.54x 4.69x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.76x 5.74x 4.91x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 11.8x 9.72x 8.01x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 19.6x 17x 14.4x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -236x -72.1x 589x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.42% -1.39% 0.17%
Dividend per Share 2 - - - 2 2.1 2.144 2.202 2.234
Rate of return - - - 0.34% 0.32% 0.32% 0.33% 0.34%
EPS 2 13.77 8.59 14.87 23.86 23.49 31.34 33.87 39.17
Distribution rate - - - 8.38% 8.94% 6.84% 6.5% 5.7%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,54,118 3,06,059 3,61,652
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,44,951 1,80,732 2,21,764
EBIT 1 46,753 28,944 46,751 69,380 83,276 87,466 1,03,516 1,22,970
Net income 1 39,370 23,200 39,098 62,360 60,458 80,869 87,580 1,02,013
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 21,170 60,895 80,577
Reference price 2 336.35 120.34 353.96 585.51 660.09 665.75 665.75 665.75
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.24x6.76x11.85x0.32% 1,69600Cr
28.05x7.65x17.11x-.--% 2.9TCr
15.53x3.66x9.54x1.82% 991.66Cr
9.35x0.94x4.98x-.--% 174.86Cr
7.54x0.54x2.26x7.88% 160.67Cr
-53.35x2.05x19.7x-.--% 96Cr
6.89x - - - 83Cr
-22.42x0.71x2.19x-.--% 37Cr
Average 1.60x 3.18x 9.66x 1.43% 21.76TCr
Weighted average by Cap. 21.24x 6.74x 11.91x 0.33%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!