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 14,18,222 - -
Change - -66.27% 188.42% 62.41% 12.56% -14.76% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 14,33,327 14,74,977 14,94,468
Change - -67.92% 203.12% 65.58% 14.82% -12.65% 2.91% 1.32%
P/E 24.4x 14x 23.8x 24.5x 28.1x 17.4x 16.3x 14.1x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 4.63x 3.66x 2.91x
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 5.58x 4.65x 3.94x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 5.64x 4.83x 4.15x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 9.87x 8.18x 6.72x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 16.1x 14.2x 12.1x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -293x -107x 211x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.34% -0.93% 0.47%
Dividend per Share 2 - - - 2 2.1 2.156 2.258 2.268
Rate of return - - - 0.34% 0.32% 0.39% 0.41% 0.41%
EPS 2 13.77 8.59 14.87 23.86 23.49 32 34.14 39.4
Distribution rate - - - 8.38% 8.94% 6.74% 6.61% 5.76%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,54,111 3,05,185 3,60,214
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,45,201 1,80,283 2,22,469
EBIT 1 46,753 28,944 46,751 69,380 83,276 88,954 1,04,164 1,23,661
Net income 1 39,370 23,200 39,098 62,360 60,458 82,214 88,334 1,02,784
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 15,105 56,755 76,246
Reference price 2 336.35 120.34 353.96 585.51 660.09 556.71 556.71 556.71
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.($)
26.22x7.16x16.12x-.--% 2.71TCr
14.86x3.44x9.04x2.01% 919.3Cr
7.06x0.71x2.72x6.84% 200.22Cr
8.25x0.72x4.74x-.--% 146.24Cr
-31.71x2.07x24.63x-.--% 85Cr
2.75x0.71x2.16x-.--% 37Cr
-3.85x - - - 32Cr
9.3x - - 3.21% 26Cr
Average 4.11x 2.47x 9.90x 1.72% 519.09Cr
Weighted average by Cap. 20.41x 5.61x 13.52x 0.8%

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_KZ Stock
  5. Valuation Meta Platforms, Inc.