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 1,510,620 - -
Change - -66.27% 188.42% 62.41% 12.56% -9.21% - -
Enterprise Value (EV) 1 887,647 284,740 863,104 1,429,124 1,640,927 1,531,790 1,571,515 1,591,197
Change - -67.92% 203.12% 65.58% 14.82% -6.65% 2.59% 1.25%
P/E 24.4x 14x 23.8x 24.5x 28.1x 18.9x 17.5x 15.1x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 4.96x 3.91x 3.11x
PEG - -0.4x 0.3x 0.4x -18.12x 0.6x 2.13x 1x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 5.94x 4.95x 4.19x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.03x 5.14x 4.41x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 10.6x 8.69x 7.17x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 17.4x 15.1x 12.9x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -204x -70.8x 528x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.49% -1.41% 0.19%
Dividend per Share 2 - - - 2 2.1 2.149 2.211 2.234
Rate of return - - - 0.34% 0.32% 0.36% 0.37% 0.38%
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 2 336.35 120.34 353.96 585.51 660.09 592.98 592.98 592.98
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.($)
18.44x5.88x10.31x0.37% 1,474B
26.87x7.31x16.38x-.--% 27.83B
15.07x3.58x9.31x1.88% 9.62B
7.84x0.57x2.41x7.58% 1.67B
8.27x0.78x4.98x-.--% 1.55B
-47.14x1.67x16.01x-.--% 851M
-23.67x0.71x2.21x-.--% 354M
10.11x - - 2.95% 284M
Average 1.97x 2.93x 8.80x 1.6% 189.5B
Weighted average by Cap. 18.50x 5.88x 10.41x 0.38%

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. FB2 Stock
  5. Valuation Meta Platforms, Inc.