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 14,15,603 - -
Change - -66.27% 188.42% 62.41% 12.56% -14.92% - -
Enterprise Value (EV) 1 8,87,647 2,84,740 8,63,104 14,29,124 16,40,927 14,11,300 14,31,197 13,99,859
Change - -67.92% 203.12% 65.58% 14.82% -13.99% 1.41% -2.19%
P/E 24.4x 14x 23.8x 24.5x 28.1x 17x 16x 13.8x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 4.67x 3.73x 3.07x
PEG - -0.4x 0.3x 0.4x -18.12x 0.4x 2.52x 0.9x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 5.6x 4.69x 4x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 5.58x 4.74x 3.96x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 9.73x 8.04x 6.43x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 15.6x 13.7x 11.4x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x 1,283x 125x 43.6x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% 0.08% 0.8% 2.29%
Dividend per Share 2 - - - 2 2.1 2.21 2.372 2.521
Rate of return - - - 0.34% 0.32% 0.4% 0.43% 0.45%
EPS 2 13.77 8.59 14.87 23.86 23.49 32.83 34.92 40.55
Distribution rate - - - 8.38% 8.94% 6.73% 6.79% 6.22%
Net sales 1 1,17,929 1,16,609 1,34,902 1,64,501 2,00,966 2,52,840 3,02,038 3,53,582
EBITDA 1 63,884 49,622 71,956 1,01,568 1,22,319 1,45,094 1,78,056 2,17,541
EBIT 1 46,753 28,944 46,751 69,380 83,276 90,296 1,04,680 1,23,268
Net income 1 39,370 23,200 39,098 62,360 60,458 84,458 89,947 1,05,161
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 -4,303 15,595 -15,743
Reference price 2 336.35 120.34 353.96 585.51 660.09 557.67 557.67 557.67
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.($)
32.36x8.55x19.6x-.--% 3.09TCr
13.35x3.19x8.4x2.24% 824.36Cr
6.31x0.59x2.27x7.64% 179.1Cr
7.72x0.68x4.44x-.--% 135.86Cr
-31x2x23.83x-.--% 83Cr
2.66x0.69x2.08x-.--% 35Cr
9.01x - - 2.96% 23Cr
Average 5.77x 2.62x 10.10x 1.83% 624.91Cr
Weighted average by Cap. 25.38x 6.77x 16.23x 0.75%

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.