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 16,65,279 - -
Change - -66.27% 188.42% 62.41% 12.56% 0.09% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 16,86,449 17,26,174 17,45,857
Change - -67.92% 203.12% 65.58% 14.82% 2.77% 2.36% 1.14%
P/E 24.4x 14x 23.8x 24.5x 28.1x 20.8x 19.3x 16.7x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 5.46x 4.31x 3.43x
PEG - -0.4x 0.3x 0.4x -18.12x 0.6x 2.41x 1.1x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 6.55x 5.44x 4.61x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.63x 5.64x 4.83x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 11.6x 9.55x 7.87x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 19.2x 16.6x 14.2x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -224x -77.7x 579x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.45% -1.29% 0.17%
Dividend per Share 2 - - - 2 2.1 2.149 2.211 2.234
Rate of return - - - 0.34% 0.32% 0.33% 0.34% 0.34%
EPS 2 13.77 8.59 14.87 23.86 23.49 31.43 33.94 39.15
Distribution rate - - - 8.38% 8.94% 6.84% 6.51% 5.71%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,54,194 3,05,929 3,61,547
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,44,950 1,80,760 2,21,776
EBIT 1 46,753 28,944 46,751 69,380 83,276 87,939 1,03,838 1,23,004
Net income 1 39,370 23,200 39,098 62,360 60,458 80,984 87,897 1,02,094
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 21,170 60,895 80,577
Reference price 2 336.35 120.34 353.96 585.51 660.09 653.69 653.69 653.69
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.($)
20.8x6.63x11.63x0.33% 1,66500Cr
27.2x7.41x16.61x-.--% 2.82TCr
14.9x3.54x9.23x1.9% 951.03Cr
7.64x0.55x2.31x7.77% 162.88Cr
8.57x0.82x5.26x-.--% 160.5Cr
-46.07x1.6x15.38x-.--% 83Cr
6.9x - - - 83Cr
-23.55x0.73x2.26x-.--% 39Cr
Average 2.05x 3.04x 8.95x 1.43% 21.35TCr
Weighted average by Cap. 20.80x 6.62x 11.69x 0.34%

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. Stock
  5. Valuation Meta Platforms, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!