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 15,30,974 - -
Change - -66.27% 188.42% 62.41% 12.56% -7.98% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 15,25,753 15,46,568 15,15,230
Change - -67.92% 203.12% 65.58% 14.82% -7.02% 1.36% -2.03%
P/E 24.4x 14x 23.8x 24.5x 28.1x 18.4x 17.2x 14.8x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 5.05x 4.04x 3.32x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 2.63x 0.9x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 6.05x 5.07x 4.33x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.03x 5.12x 4.28x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 10.5x 8.68x 6.95x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 16.9x 14.7x 12.3x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -5,136x 138x 48.5x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.02% 0.72% 2.06%
Dividend per Share 2 - - - 2 2.1 2.204 2.355 2.481
Rate of return - - - 0.34% 0.32% 0.37% 0.39% 0.41%
EPS 2 13.77 8.59 14.87 23.86 23.49 32.84 34.99 40.65
Distribution rate - - - 8.38% 8.94% 6.71% 6.73% 6.1%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,52,865 3,02,198 3,53,661
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,45,092 1,78,140 2,18,051
EBIT 1 46,753 28,944 46,751 69,380 83,276 90,370 1,04,962 1,23,548
Net income 1 39,370 23,200 39,098 62,360 60,458 84,475 90,115 1,05,234
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 -5,221 15,595 -15,743
Reference price 2 336.35 120.34 353.96 585.51 660.09 603.12 603.12 603.12
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
39.32x10.6x24.3x-.--% 3.76TCr
14.46x3.37x8.86x2.06% 894.81Cr
6.63x0.64x2.47x7.27% 188.19Cr
9.46x0.92x6.02x-.--% 166.56Cr
-32.29x2.13x25.26x-.--% 86Cr
2.9x0.74x2.23x-.--% 39Cr
-3.24x - - - 27Cr
Average 5.32x 3.07x 11.52x 1.56% 737.43Cr
Weighted average by Cap. 31.16x 8.44x 20.06x 0.63%

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.