Valuation Meta Platforms, Inc. Warsaw S.E.

Stocks

Delayed Warsaw S.E. 09:14:42 10/09/2026 BST			5-day change	1st Jan Change
2,398.50 ^PLN	+1.20%		+6.06%	+2.04%

01:01pm	ROI-AI debt splurge is warping credit spreads: Marty Fridson	RE
12:47pm	Stocks Mostly Up Pre-Bell Ahead of Producer Prices Report	MT

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	1,665,279	-	-
Change	-	-66.27%	188.42%	62.41%	12.56%	0.09%	-	-
Enterprise Value (EV) ¹	887,647	284,740	863,104	1,429,124	1,640,927	1,686,449	1,726,174	1,745,857
Change	-	-67.92%	203.12%	65.58%	14.82%	2.77%	2.36%	1.14%
P/E	24.4x	14x	23.8x	24.5x	28.1x	20.8x	19.3x	16.7x
PBR	7.7x	2.57x	6.08x	8.38x	7.82x	5.46x	4.31x	3.43x
PEG	-	-0.4x	0.3x	0.4x	-18.12x	0.6x	2.41x	1.1x
Capitalization / Revenue	7.93x	2.71x	6.75x	8.99x	8.28x	6.55x	5.44x	4.61x
EV / Revenue	7.53x	2.44x	6.4x	8.69x	8.17x	6.63x	5.64x	4.83x
EV / EBITDA	13.9x	5.74x	12x	14.1x	13.4x	11.6x	9.55x	7.87x
EV / EBIT	19x	9.84x	18.5x	20.6x	19.7x	19.2x	16.6x	14.2x
EV / FCF	22.7x	15.4x	20.1x	27.4x	37.6x	-224x	-77.7x	579x
FCF Yield	4.41%	6.48%	4.98%	3.65%	2.66%	-0.45%	-1.29%	0.17%
Dividend per Share ²	-	-	-	2	2.1	2.149	2.211	2.234
Rate of return	-	-	-	0.34%	0.32%	0.33%	0.34%	0.34%
EPS ²	13.77	8.59	14.87	23.86	23.49	31.43	33.94	39.15
Distribution rate	-	-	-	8.38%	8.94%	6.84%	6.51%	5.71%
Net sales ¹	117,929	116,609	134,902	164,501	200,966	254,194	305,929	361,547
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	87,939	103,838	123,004
Net income ¹	39,370	23,200	39,098	62,360	60,458	80,984	87,897	102,094
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	653.69	653.69	653.69
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
META PLATFORMS, INC.	20.8x	6.63x	11.63x	0.33%	1,665B
REDDIT, INC.	27.2x	7.41x	16.61x	-.--%	28.17B
MATCH GROUP, INC.	14.9x	3.54x	9.23x	1.9%	9.51B
WEIBO CORPORATION	7.64x	0.55x	2.31x	7.77%	1.63B
NEWBORN TOWN INC.	8.57x	0.82x	5.26x	-.--%	1.6B
NEXTDOOR HOLDINGS, INC.	-46.07x	1.6x	15.38x	-.--%	832M
YALLA GROUP LIMITED	6.9x	-	-	-	827M
BUMBLE INC.	-23.55x	0.73x	2.26x	-.--%	387M
Average	2.05x	3.04x	8.95x	1.43%	213.53B
Weighted average by Cap.	20.80x	6.62x	11.69x	0.34%