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 1,472,510 - -
Change - -66.27% 188.42% 62.41% 12.56% -11.5% - -
Enterprise Value (EV) 1 887,647 284,740 863,104 1,429,124 1,640,927 1,493,680 1,533,404 1,553,087
Change - -67.92% 203.12% 65.58% 14.82% -8.97% 2.66% 1.28%
P/E 24.4x 14x 23.8x 24.5x 28.1x 18.4x 17x 14.7x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 4.83x 3.81x 3.03x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 2.06x 0.9x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 5.79x 4.82x 4.08x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 5.88x 5.02x 4.31x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 10.3x 8.47x 6.99x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 17x 14.8x 12.6x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -190x -69x 456x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.53% -1.45% 0.22%
Dividend per Share 2 - - - 2 2.1 2.149 2.211 2.234
Rate of return - - - 0.34% 0.32% 0.37% 0.38% 0.39%
EPS 2 13.77 8.59 14.87 23.86 23.49 31.37 33.95 39.22
Distribution rate - - - 8.38% 8.94% 6.85% 6.51% 5.7%
Net sales 1 117,929 116,609 134,902 164,501 200,966 254,196 305,452 360,626
EBITDA 1 63,884 49,622 71,956 101,568 122,319 145,072 180,965 222,053
EBIT 1 46,753 28,944 46,751 69,380 83,276 87,750 103,792 123,077
Net income 1 39,370 23,200 39,098 62,360 60,458 80,796 87,852 102,154
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 21,170 60,895 80,577
Reference price 2 336.35 120.34 353.96 585.51 660.09 578.02 578.02 578.02
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 2/2/22 2/1/23 2/1/24 1/29/25 1/28/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.43x5.88x10.3x0.37% 1,473B
28.4x7.78x17.45x-.--% 29.44B
14.95x3.55x9.26x1.9% 9.54B
8.05x0.6x2.52x7.37% 1.72B
8.55x0.82x5.32x-.--% 1.6B
-48.64x1.76x16.9x-.--% 878M
-24.11x0.72x2.23x-.--% 360M
-3.08x - - - 281M
Average 0.32x 3.02x 9.14x 1.38% 189.54B
Weighted average by Cap. 18.52x 5.88x 10.42x 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. META Stock
  5. Valuation Meta Platforms, Inc.