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 13,85,003 - -
Change - -66.27% 188.42% 62.41% 12.56% -16.76% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 14,03,498 14,43,562 14,63,412
Change - -67.92% 203.12% 65.58% 14.82% -14.47% 2.85% 1.38%
P/E 24.4x 14x 23.8x 24.5x 28.1x 17.1x 16x 13.8x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 4.53x 3.58x 2.84x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 2.42x 0.9x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 5.45x 4.53x 3.84x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 5.52x 4.72x 4.06x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 9.68x 7.98x 6.54x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 15.8x 13.9x 11.8x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -209x -66.6x 681x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.48% -1.5% 0.15%
Dividend per Share 2 - - - 2 2.1 2.149 2.211 2.234
Rate of return - - - 0.34% 0.32% 0.4% 0.41% 0.41%
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 2 336.35 120.34 353.96 585.51 660.09 543.67 543.67 543.67
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.($)
17.08x5.52x9.68x0.4% 1,38500Cr
29.51x8.16x18.33x-.--% 3.04TCr
13.91x3.36x8.76x2.04% 888.13Cr
6.57x0.63x2.43x7.34% 186.47Cr
8.17x0.74x4.78x-.--% 147.72Cr
-52.92x2.02x19.44x-.--% 96Cr
-24.02x0.72x2.23x-.--% 36Cr
10.1x - - 2.95% 28Cr
Average 1.05x 3.02x 9.38x 1.59% 17.87TCr
Weighted average by Cap. 17.24x 5.55x 9.85x 0.41%

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. FB Stock
  5. Valuation Meta Platforms, Inc.