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 1,452,206 - -
Change - -66.27% 188.42% 62.41% 12.56% -12.72% - -
Enterprise Value (EV) 1 887,647 284,740 863,104 1,429,124 1,640,927 1,470,701 1,510,765 1,530,616
Change - -67.92% 203.12% 65.58% 14.82% -10.37% 2.72% 1.31%
P/E 24.4x 14x 23.8x 24.5x 28.1x 18x 16.8x 14.5x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 4.75x 3.75x 2.98x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 2.43x 0.9x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 5.71x 4.76x 4.03x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 5.79x 4.95x 4.24x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 10.1x 8.35x 6.89x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 16.7x 14.6x 12.4x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -219x -69.7x 708x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.46% -1.44% 0.14%
Dividend per Share 2 - - - 2 2.1 2.149 2.211 2.234
Rate of return - - - 0.34% 0.32% 0.38% 0.39% 0.39%
EPS 2 13.77 8.59 14.87 23.86 23.49 31.73 33.92 39.22
Distribution rate - - - 8.38% 8.94% 6.77% 6.52% 5.7%
Net sales 1 117,929 116,609 134,902 164,501 200,966 254,183 305,381 360,626
EBITDA 1 63,884 49,622 71,956 101,568 122,319 145,376 180,865 222,054
EBIT 1 46,753 28,944 46,751 69,380 83,276 88,294 103,682 123,077
Net income 1 39,370 23,200 39,098 62,360 60,458 81,629 87,757 102,157
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 18,495 58,560 78,410
Reference price 2 336.35 120.34 353.96 585.51 660.09 570.05 570.05 570.05
Nbr of stocks (in thousands) 2,781,760 2,622,197 2,571,256 2,524,489 2,520,528 2,547,506 - -
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.($)
17.62x5.68x9.92x0.38% 1,424B
28.34x7.77x17.41x-.--% 29.38B
15.01x3.56x9.28x1.89% 9.58B
8.07x0.6x2.53x7.36% 1.72B
7.82x0.69x4.45x-.--% 1.42B
-50.78x1.89x18.17x-.--% 917M
-25.17x0.74x2.29x-.--% 376M
10.14x - - 2.94% 287M
Average 1.38x 2.99x 9.15x 1.57% 183.47B
Weighted average by Cap. 17.74x 5.69x 10.06x 0.39%

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.