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 14,58,040 - -
Change - -66.27% 188.42% 62.41% 12.56% -12.37% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 14,79,210 15,18,934 15,38,617
Change - -67.92% 203.12% 65.58% 14.82% -9.86% 2.69% 1.3%
P/E 24.4x 14x 23.8x 24.5x 28.1x 18.2x 16.9x 14.6x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 4.78x 3.78x 3x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 2.05x 0.9x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 5.74x 4.77x 4.04x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 5.82x 4.97x 4.27x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 10.2x 8.39x 6.93x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 16.9x 14.6x 12.5x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -189x -68.4x 451x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.53% -1.46% 0.22%
Dividend per Share 2 - - - 2 2.1 2.149 2.211 2.234
Rate of return - - - 0.34% 0.32% 0.38% 0.39% 0.39%
EPS 2 13.77 8.59 14.87 23.86 23.49 31.37 33.95 39.22
Distribution rate - - - 8.38% 8.94% 6.85% 6.51% 5.7%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,54,196 3,05,452 3,60,626
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,45,072 1,80,965 2,22,053
EBIT 1 46,753 28,944 46,751 69,380 83,276 87,762 1,03,805 1,23,095
Net income 1 39,370 23,200 39,098 62,360 60,458 80,796 87,852 1,02,154
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 21,170 60,895 80,577
Reference price 2 336.35 120.34 353.96 585.51 660.09 572.34 572.34 572.34
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.($)
18.25x5.82x10.2x0.38% 1,45800Cr
27.46x7.49x16.79x-.--% 2.84TCr
14.62x3.49x9.1x1.94% 933.12Cr
7.87x0.58x2.43x7.54% 167.79Cr
8.48x0.81x5.18x-.--% 158.59Cr
-48.21x1.73x16.65x-.--% 87Cr
-24.2x0.72x2.23x-.--% 36Cr
10.24x - - 2.92% 29Cr
Average 1.81x 2.95x 8.94x 1.6% 18.76TCr
Weighted average by Cap. 18.33x 5.82x 10.30x 0.39%

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. M1TA34 Stock
  5. Valuation Meta Platforms, Inc.