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 1,562,603 - -
Change - -66.27% 188.42% 62.41% 12.56% -6.08% - -
Enterprise Value (EV) 1 887,647 284,740 863,104 1,429,124 1,640,927 1,558,300 1,578,197 1,546,859
Change - -67.92% 203.12% 65.58% 14.82% -5.04% 1.28% -1.99%
P/E 24.4x 14x 23.8x 24.5x 28.1x 18.7x 17.6x 15.1x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 5.16x 4.12x 3.39x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 2.74x 0.9x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 6.18x 5.17x 4.42x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.16x 5.22x 4.37x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 10.7x 8.86x 7.09x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 17.3x 15x 12.5x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -5,246x 141x 48.3x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.02% 0.71% 2.07%
Dividend per Share 2 - - - 2 2.1 2.204 2.355 2.481
Rate of return - - - 0.34% 0.32% 0.36% 0.38% 0.4%
EPS 2 13.77 8.59 14.87 23.86 23.49 32.86 34.97 40.65
Distribution rate - - - 8.38% 8.94% 6.71% 6.73% 6.1%
Net sales 1 117,929 116,609 134,902 164,501 200,966 252,865 302,198 353,661
EBITDA 1 63,884 49,622 71,956 101,568 122,319 145,067 178,140 218,051
EBIT 1 46,753 28,944 46,751 69,380 83,276 90,332 104,914 123,550
Net income 1 39,370 23,200 39,098 62,360 60,458 84,420 90,068 105,244
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 -4,303 15,595 -15,743
Reference price 2 336.35 120.34 353.96 585.51 660.09 615.58 615.58 615.58
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 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.($)
40.15x10.86x24.9x-.--% 38.39B
14.81x3.43x9.02x2.02% 9.14B
6.47x0.62x2.37x7.46% 1.84B
9.26x0.89x5.83x-.--% 1.63B
-31.86x2.08x24.79x-.--% 850M
3.02x0.76x2.29x-.--% 407M
-3.3x - - - 278M
Average 5.51x 3.11x 11.53x 1.58% 7.51B
Weighted average by Cap. 31.92x 8.66x 20.56x 0.62%

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.