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 17,38,189 - -
Change - -66.27% 188.42% 62.41% 12.56% 4.47% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 17,59,359 17,99,084 18,18,766
Change - -67.92% 203.12% 65.58% 14.82% 7.22% 2.26% 1.09%
P/E 24.4x 14x 23.8x 24.5x 28.1x 21.8x 20.1x 17.4x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 5.7x 4.5x 3.58x
PEG - -0.4x 0.3x 0.4x -18.12x 0.7x 2.49x 1.1x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 6.84x 5.68x 4.81x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.92x 5.88x 5.03x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 12.1x 9.95x 8.2x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 20.1x 17.4x 14.8x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -242x -73.8x 603x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.41% -1.35% 0.17%
Dividend per Share 2 - - - 2 2.1 2.144 2.202 2.234
Rate of return - - - 0.34% 0.32% 0.31% 0.32% 0.33%
EPS 2 13.77 8.59 14.87 23.86 23.49 31.34 33.87 39.17
Distribution rate - - - 8.38% 8.94% 6.84% 6.5% 5.7%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,54,118 3,06,059 3,61,652
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,44,951 1,80,732 2,21,764
EBIT 1 46,753 28,944 46,751 69,380 83,276 87,466 1,03,516 1,22,970
Net income 1 39,370 23,200 39,098 62,360 60,458 80,869 87,580 1,02,013
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 21,170 60,895 80,577
Reference price 2 336.35 120.34 353.96 585.51 660.09 682.31 682.31 682.31
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.($)
21.48x6.83x11.98x0.32% 1,71500Cr
29.32x8.04x17.99x-.--% 3.03TCr
15.67x3.69x9.6x1.81% 1TCr
9.14x0.9x4.81x-.--% 170.66Cr
7.49x0.53x2.23x7.93% 159.69Cr
-53.14x2.04x19.57x-.--% 96Cr
6.91x - - - 83Cr
-24.11x0.74x2.29x-.--% 40Cr
Average 1.60x 3.25x 9.78x 1.44% 22.01TCr
Weighted average by Cap. 21.50x 6.82x 12.06x 0.33%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!