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 18,54,788 - -
Change - -66.27% 188.42% 62.41% 12.56% 11.48% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 18,75,958 19,15,683 19,35,366
Change - -67.92% 203.12% 65.58% 14.82% 14.32% 2.12% 1.03%
P/E 24.4x 14x 23.8x 24.5x 28.1x 23.4x 21.4x 18.4x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 6.13x 4.86x 3.87x
PEG - -0.4x 0.3x 0.4x -18.12x 0.7x 2.3x 1.2x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 7.3x 6.05x 5.12x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 7.38x 6.25x 5.34x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 13x 10.6x 8.73x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 21.5x 18.4x 15.6x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -288x -75.7x 958x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.35% -1.32% 0.1%
Dividend per Share 2 - - - 2 2.1 2.11 2.145 2.134
Rate of return - - - 0.34% 0.32% 0.29% 0.29% 0.29%
EPS 2 13.77 8.59 14.87 23.86 23.49 31.17 34.07 39.47
Distribution rate - - - 8.38% 8.94% 6.77% 6.3% 5.41%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,54,164 3,06,548 3,62,540
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,44,533 1,80,925 2,21,780
EBIT 1 46,753 28,944 46,751 69,380 83,276 87,250 1,04,066 1,23,893
Net income 1 39,370 23,200 39,098 62,360 60,458 80,541 88,088 1,02,675
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 21,170 60,895 80,577
Reference price 2 336.35 120.34 353.96 585.51 660.09 728.08 728.08 728.08
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.($)
16.65x8.13x17.36x0.25% 4,18400Cr
23.36x7.38x12.98x0.29% 1,85500Cr
28.25x13.25x20.94x0.64% 48TCr
14.53x3.88x8.97x1.4% 48TCr
18.71x5.55x16.66x-.--% 28TCr
20.59x1.49x10.26x1.03% 26TCr
94.21x12.39x66.51x-.--% 19TCr
21.41x2.45x12.44x-.--% 14TCr
3.08x86.09x2.34x0.13% 11TCr
Average 26.75x 15.62x 18.72x 0.42% 88.83TCr
Weighted average by Cap. 20.76x 8.81x 16.70x 0.36%

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. META Stock
  5. Valuation Meta Platforms, Inc.