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 16,86,884 - -
Change - -66.27% 188.42% 62.41% 12.56% 1.39% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 16,77,314 17,04,677 16,85,071
Change - -67.92% 203.12% 65.58% 14.82% 2.22% 1.63% -1.15%
P/E 24.4x 14x 23.8x 24.5x 28.1x 20.1x 19x 16.4x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 5.49x 4.36x 3.55x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 3.22x 1x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 6.67x 5.58x 4.75x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.63x 5.64x 4.74x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 11.5x 9.52x 7.65x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 18.5x 16.2x 13.7x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -3,283x 158x 53.3x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.03% 0.63% 1.88%
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 32.98 34.93 40.45
Distribution rate - - - 8.38% 8.94% 6.68% 6.74% 6.13%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,52,961 3,02,511 3,55,421
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,45,414 1,78,973 2,20,187
EBIT 1 46,753 28,944 46,751 69,380 83,276 90,512 1,04,982 1,23,076
Net income 1 39,370 23,200 39,098 62,360 60,458 84,708 89,985 1,04,628
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 -9,570 17,793 -1,813
Reference price 2 336.35 120.34 353.96 585.51 660.09 664.54 664.54 664.54
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.($)
37.18x9.99x22.87x-.--% 3.57TCr
15.19x3.5x9.2x1.97% 939.83Cr
6.8x0.67x2.57x7.1% 192.85Cr
9.34x0.88x5.71x-.--% 165.13Cr
-35.43x2.42x28.78x-.--% 95Cr
2.93x0.74x2.25x-.--% 40Cr
-3.21x - - - 27Cr
Average 4.69x 3.03x 11.90x 1.51% 717.91Cr
Weighted average by Cap. 29.14x 7.89x 18.90x 0.64%

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. FB2A Stock
  5. Valuation Meta Platforms, Inc.