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 1,571,225 - -
Change - -66.27% 188.42% 62.41% 12.56% -5.56% - -
Enterprise Value (EV) 1 887,647 284,740 863,104 1,429,124 1,640,927 1,592,395 1,632,120 1,651,803
Change - -67.92% 203.12% 65.58% 14.82% -2.96% 2.49% 1.21%
P/E 24.4x 14x 23.8x 24.5x 28.1x 19.7x 18.2x 15.7x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 5.15x 4.07x 3.23x
PEG - -0.4x 0.3x 0.4x -18.12x 0.6x 2.22x 1x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 6.18x 5.14x 4.36x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.26x 5.34x 4.58x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 11x 9.03x 7.45x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 18.1x 15.7x 13.4x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -212x -73.5x 548x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.47% -1.36% 0.18%
Dividend per Share 2 - - - 2 2.1 2.149 2.211 2.234
Rate of return - - - 0.34% 0.32% 0.35% 0.36% 0.36%
EPS 2 13.77 8.59 14.87 23.86 23.49 31.37 33.95 39.2
Distribution rate - - - 8.38% 8.94% 6.85% 6.51% 5.7%
Net sales 1 117,929 116,609 134,902 164,501 200,966 254,193 305,447 360,616
EBITDA 1 63,884 49,622 71,956 101,568 122,319 144,950 180,760 221,776
EBIT 1 46,753 28,944 46,751 69,380 83,276 87,784 103,837 123,116
Net income 1 39,370 23,200 39,098 62,360 60,458 80,827 87,869 102,147
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 21,170 60,895 80,577
Reference price 2 336.35 120.34 353.96 585.51 660.09 616.77 616.77 616.77
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 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.($)
19.66x6.26x10.99x0.35% 1,571B
28.69x7.87x17.63x-.--% 29.72B
15.05x3.57x9.31x1.88% 9.61B
7.74x0.56x2.36x7.67% 1.65B
8.57x0.82x5.26x-.--% 1.61B
-48x1.72x16.52x-.--% 867M
6.94x - - - 832M
-23.31x0.72x2.25x-.--% 383M
-3.21x - - - 293M
Average 1.35x 3.08x 9.19x 1.41% 179.58B
Weighted average by Cap. 19.72x 6.26x 11.08x 0.36%

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.