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 14,79,647 - -
Change - -66.27% 188.42% 62.41% 12.56% -11.07% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 14,75,344 14,95,242 14,63,904
Change - -67.92% 203.12% 65.58% 14.82% -10.09% 1.35% -2.1%
P/E 24.4x 14x 23.8x 24.5x 28.1x 17.7x 16.7x 14.3x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 4.89x 3.9x 3.21x
PEG - -0.4x 0.3x 0.4x -18.12x 0.4x 2.6x 0.9x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 5.85x 4.9x 4.18x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 5.83x 4.95x 4.14x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 10.2x 8.39x 6.71x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 16.3x 14.3x 11.8x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -4,966x 133x 46.9x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.02% 0.75% 2.13%
Dividend per Share 2 - - - 2 2.1 2.204 2.355 2.481
Rate of return - - - 0.34% 0.32% 0.38% 0.4% 0.43%
EPS 2 13.77 8.59 14.87 23.86 23.49 32.86 34.97 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 1,45,017 1,78,140 2,18,051
EBIT 1 46,753 28,944 46,751 69,380 83,276 90,332 1,04,914 1,23,550
Net income 1 39,370 23,200 39,098 62,360 60,458 84,420 90,068 1,05,244
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 -4,303 15,595 -15,743
Reference price 2 336.35 120.34 353.96 585.51 660.09 582.90 582.90 582.90
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.($)
39.19x10.57x24.25x-.--% 3.75TCr
14.32x3.34x8.79x2.09% 884.08Cr
6.37x0.6x2.31x7.57% 180.82Cr
8.34x0.77x5x-.--% 147.11Cr
-32.71x2.17x25.74x-.--% 87Cr
3.17x0.78x2.36x-.--% 43Cr
-3.45x - - - 29Cr
Average 5.03x 3.04x 11.41x 1.61% 731.25Cr
Weighted average by Cap. 31.08x 8.45x 20.07x 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. FB Stock
  5. Valuation Meta Platforms, Inc.