Company Valuation: Meta Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 1,658 484.6 924.7 729.8 558.1 399
Change - -70.77% 90.83% -21.07% -23.53% -28.5%
Enterprise Value (EV) 1 2,284 725.2 1,209 898.6 758.5 782.9
Change - -68.24% 66.66% -25.65% -15.59% 3.21%
P/E -30.7x -4.11x -7.84x -4.82x -3.86x -3.8x
PBR 0.89x 0.28x 0.45x 0.36x 0.28x 0.21x
PEG - -0x 0.3x 3.58x 0.1x 0.1x
Capitalization / Revenue 2.21x 40.7x 11.1x 33.7x - 3.93x
EV / Revenue 3.05x 60.8x 14.5x 41.5x - 7.71x
EV / EBITDA -44.4x -4.47x -23.5x -10.5x -5.96x -5.45x
EV / EBIT -40.4x -4.4x -22.3x -8.92x -5.45x -5.03x
EV / FCF -39.9x 1.58x -4.7x 2.97x -3.85x -10.6x
FCF Yield -2.51% 63.1% -21.3% 33.7% -25.9% -9.43%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0424 -0.0925 -0.0714 -0.0705 -0.0518 -0.0342
Distribution rate - - - - - -
Net sales 1 749.8 11.92 83.48 21.66 - 101.5
EBITDA 1 -51.42 -162.4 -51.45 -85.96 -127.2 -143.6
EBIT 1 -56.55 -164.8 -54.15 -100.7 -139.2 -155.7
Net income 1 -54.04 -118 -100.1 -134.6 -116.5 -96.88
Net Debt 1 625.9 240.7 284 168.8 200.5 383.9
Reference price 2 1.3000 0.3800 0.5600 0.3400 0.2000 0.1300
Nbr of stocks (in thousands) 1,275,137 1,275,137 1,651,176 2,146,496 2,790,446 3,069,491
Announcement Date 2/28/20 2/25/21 2/25/22 2/28/23 2/29/24 2/27/25
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.69M
71.4x3.08x30.05x0.06% 104B
13.71x1.1x6.03x4.27% 75.03B
43.23x5.37x29.85x0.16% 65.55B
27.11x2.05x19.94x1.15% 59.22B
57.58x4.82x30.88x1.47% 48.41B
36.27x0.85x14.43x1.75% 42.54B
29.92x0.57x9.12x2.03% 37.48B
27.55x1.79x17.24x0.17% 35.74B
4.52x0.29x6.2x6.28% 26.82B
Average 34.59x 2.21x 18.19x 1.93% 49.46B
Weighted average by Cap. 39.30x 2.50x 20.10x 1.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. META Stock
  4. Valuation Meta Corporation