Company Valuation: Meta Platforms, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 935,645 315,555 910,122 1,478,113 1,663,775 1,729,453 - -
Change - -66.27% 188.42% 62.41% 12.56% 3.95% - -
Enterprise Value (EV) 1 887,647 284,740 863,104 1,429,124 1,640,927 1,719,883 1,747,247 1,727,641
Change - -67.92% 203.12% 65.58% 14.82% 4.81% 1.59% -1.12%
P/E 24.4x 14x 23.8x 24.5x 28.1x 20.7x 19.5x 16.9x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 5.63x 4.47x 3.64x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 3.21x 1.1x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 6.84x 5.72x 4.87x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.8x 5.78x 4.87x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 11.8x 9.78x 7.86x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 19x 16.7x 14x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -2,051x 163x 56.3x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.05% 0.61% 1.77%
Dividend per Share 2 - - - 2 2.1 2.204 2.355 2.481
Rate of return - - - 0.34% 0.32% 0.32% 0.35% 0.36%
EPS 2 13.77 8.59 14.87 23.86 23.49 32.92 34.92 40.43
Distribution rate - - - 8.38% 8.94% 6.69% 6.75% 6.14%
Net sales 1 117,929 116,609 134,902 164,501 200,966 252,916 302,332 354,836
EBITDA 1 63,884 49,622 71,956 101,568 122,319 145,475 178,705 219,816
EBIT 1 46,753 28,944 46,751 69,380 83,276 90,437 104,914 123,076
Net income 1 39,370 23,200 39,098 62,360 60,458 84,530 89,948 104,628
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 -9,570 17,793 -1,813
Reference price 2 336.35 120.34 353.96 585.51 660.09 681.31 681.31 681.31
Nbr of stocks (in thousands) 2,781,760 2,622,197 2,571,256 2,524,489 2,520,528 2,538,423 - -
Announcement Date 2/2/22 1/2/23 1/2/24 29/1/25 28/1/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.7x6.8x11.84x0.32% 1,729B
39.76x10.75x24.61x-.--% 38.12B
15.12x3.49x9.17x1.97% 9.36B
6.7x0.65x2.51x7.2% 1.9B
9.06x0.84x5.46x-.--% 1.6B
-36x2.47x29.41x-.--% 961M
3x0.75x2.28x-.--% 404M
-3.24x - - - 273M
Average 6.89x 3.68x 12.18x 1.36% 222.76B
Weighted average by Cap. 21.01x 6.85x 12.09x 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. Valuation Meta Platforms, Inc.