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 1,538,538 - -
Change - -66.27% 188.42% 62.41% 12.56% -7.53% - -
Enterprise Value (EV) 1 887,647 284,740 863,104 1,429,124 1,640,927 1,528,969 1,556,332 1,536,726
Change - -67.92% 203.12% 65.58% 14.82% -6.82% 1.79% -1.26%
P/E 24.4x 14x 23.8x 24.5x 28.1x 18.3x 17.2x 14.8x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 5.01x 3.98x 3.23x
PEG - -0.4x 0.3x 0.4x -18.12x 0.4x 2.71x 0.9x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 6.07x 5.06x 4.28x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.04x 5.12x 4.27x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 10.5x 8.64x 6.86x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 16.8x 14.7x 12.2x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -4,594x -356x 92.2x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.02% -0.28% 1.08%
Dividend per Share 2 - - - 2 2.1 2.198 2.341 2.444
Rate of return - - - 0.34% 0.32% 0.36% 0.39% 0.4%
EPS 2 13.77 8.59 14.87 23.86 23.49 33.07 35.16 41.07
Distribution rate - - - 8.38% 8.94% 6.65% 6.66% 5.95%
Net sales 1 117,929 116,609 134,902 164,501 200,966 253,292 304,110 359,810
EBITDA 1 63,884 49,622 71,956 101,568 122,319 145,241 180,077 223,885
EBIT 1 46,753 28,944 46,751 69,380 83,276 90,928 106,098 126,239
Net income 1 39,370 23,200 39,098 62,360 60,458 84,943 90,703 106,519
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 -9,570 17,793 -1,813
Reference price 2 336.35 120.34 353.96 585.51 660.09 606.10 606.10 606.10
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.($)
34.2x9.11x20.84x-.--% 32.8B
14.34x3.35x8.8x2.08% 8.87B
6.8x0.67x2.57x7.1% 1.93B
9.37x0.88x5.74x-.--% 1.66B
-33.14x2.21x26.22x-.--% 885M
2.72x0.71x2.15x-.--% 367M
-3.08x - - - 260M
9.29x - - 3.31% 248M
Average 5.06x 2.82x 11.05x 1.78% 5.88B
Weighted average by Cap. 26.60x 7.17x 17.20x 0.71%

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.