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 15,26,262 - -
Change - -66.27% 188.42% 62.41% 12.56% -8.27% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 15,44,757 15,84,821 16,04,672
Change - -67.92% 203.12% 65.58% 14.82% -5.86% 2.59% 1.25%
P/E 24.4x 14x 23.8x 24.5x 28.1x 18.8x 17.6x 15.2x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 4.99x 3.94x 3.13x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 2.66x 1x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 6x 5x 4.23x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.07x 5.19x 4.45x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 10.7x 8.76x 7.18x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 17.4x 15.3x 13x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -230x -73.1x 747x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.43% -1.37% 0.13%
Dividend per Share 2 - - - 2 2.1 2.149 2.211 2.234
Rate of return - - - 0.34% 0.32% 0.36% 0.37% 0.37%
EPS 2 13.77 8.59 14.87 23.86 23.49 31.84 33.95 39.32
Distribution rate - - - 8.38% 8.94% 6.75% 6.51% 5.68%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,54,314 3,05,527 3,60,843
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,45,044 1,80,904 2,23,611
EBIT 1 46,753 28,944 46,751 69,380 83,276 88,566 1,03,800 1,23,765
Net income 1 39,370 23,200 39,098 62,360 60,458 81,924 87,830 1,02,460
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 18,495 58,560 78,410
Reference price 2 336.35 120.34 353.96 585.51 660.09 599.12 599.12 599.12
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.($)
18.69x6.03x10.58x0.36% 1,51600Cr
29.69x8.18x18.39x-.--% 3.05TCr
13.24x3.23x8.42x2.15% 843.14Cr
6.91x0.69x2.63x6.98% 196.05Cr
8.18x0.74x4.73x-.--% 147.6Cr
-57.42x2.31x21.92x-.--% 103.68Cr
-24.27x0.71x2.22x-.--% 36Cr
-3.1x - - - 28Cr
Average -1.01x 3.13x 9.84x 1.36% 19.5TCr
Weighted average by Cap. 18.78x 6.04x 10.71x 0.37%

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. FB20 Stock
  5. Valuation Meta Platforms, Inc.