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 16,98,738 - -
Change - -66.27% 188.42% 62.41% 12.56% 2.1% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 16,93,517 17,14,333 16,82,995
Change - -67.92% 203.12% 65.58% 14.82% 3.2% 1.23% -1.83%
P/E 24.4x 14x 23.8x 24.5x 28.1x 20.3x 19.1x 16.5x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 5.61x 4.48x 3.68x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 2.98x 1x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 6.72x 5.62x 4.79x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.7x 5.67x 4.75x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 11.7x 9.61x 7.71x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 18.7x 16.3x 13.6x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -2,020x 153x 53.9x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.05% 0.65% 1.86%
Dividend per Share 2 - - - 2 2.1 2.204 2.355 2.481
Rate of return - - - 0.34% 0.32% 0.33% 0.35% 0.37%
EPS 2 13.77 8.59 14.87 23.86 23.49 32.9 35 40.63
Distribution rate - - - 8.38% 8.94% 6.7% 6.73% 6.11%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,52,858 3,02,276 3,54,320
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,45,152 1,78,379 2,18,184
EBIT 1 46,753 28,944 46,751 69,380 83,276 90,375 1,05,038 1,23,395
Net income 1 39,370 23,200 39,098 62,360 60,458 84,487 90,197 1,05,146
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 -5,221 15,595 -15,743
Reference price 2 336.35 120.34 353.96 585.51 660.09 669.21 669.21 669.21
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
39.23x10.59x24.25x-.--% 3.76TCr
14.65x3.4x8.94x2.04% 906.24Cr
6.69x0.65x2.5x7.22% 189.66Cr
9.41x0.92x5.98x-.--% 166.19Cr
-34.14x2.3x27.34x-.--% 91Cr
2.93x0.74x2.25x-.--% 40Cr
-3.25x - - - 27Cr
Average 5.07x 3.10x 11.88x 1.54% 740.09Cr
Weighted average by Cap. 30.99x 8.43x 20.05x 0.62%

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.