Valuation Meta Platforms, Inc. Berne S.E.

Stocks

Delayed Berne S.E. Other stock markets			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

07-17	US Equity Indexes Drop as Chipmakers Head for Bear Market, Crude Oil Surges After Iran Expands Attack in Middle East	MT
07-17	Wall St slides as chip selloff broadens	RE

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	1,639,847	-	-
Change	-	-66.27%	188.42%	62.41%	12.56%	-1.44%	-	-
Enterprise Value (EV) ¹	887,647	284,740	863,104	1,429,124	1,640,927	1,630,277	1,657,640	1,638,034
Change	-	-67.92%	203.12%	65.58%	14.82%	-0.65%	1.68%	-1.18%
P/E	24.4x	14x	23.8x	24.5x	28.1x	19.6x	18.5x	16x
PBR	7.7x	2.57x	6.08x	8.38x	7.82x	5.34x	4.24x	3.45x
PEG	-	-0.4x	0.3x	0.4x	-18.12x	0.5x	3.15x	1x
Capitalization / Revenue	7.93x	2.71x	6.75x	8.99x	8.28x	6.48x	5.42x	4.61x
EV / Revenue	7.53x	2.44x	6.4x	8.69x	8.17x	6.44x	5.48x	4.61x
EV / EBITDA	13.9x	5.74x	12x	14.1x	13.4x	11.2x	9.25x	7.41x
EV / EBIT	19x	9.84x	18.5x	20.6x	19.7x	18x	15.8x	13.3x
EV / FCF	22.7x	15.4x	20.1x	27.4x	37.6x	-3,191x	153x	51.8x
FCF Yield	4.41%	6.48%	4.98%	3.65%	2.66%	-0.03%	0.65%	1.93%
Dividend per Share ²	-	-	-	2	2.1	2.204	2.355	2.481
Rate of return	-	-	-	0.34%	0.32%	0.34%	0.36%	0.38%
EPS ²	13.77	8.59	14.87	23.86	23.49	33	34.94	40.47
Distribution rate	-	-	-	8.38%	8.94%	6.68%	6.74%	6.13%
Net sales ¹	117,929	116,609	134,902	164,501	200,966	252,982	302,610	355,683
EBITDA ¹	63,884	49,622	71,956	101,568	122,319	145,479	179,120	221,143
EBIT ¹	46,753	28,944	46,751	69,380	83,276	90,571	105,021	123,178
Net income ¹	39,370	23,200	39,098	62,360	60,458	84,759	90,015	104,705
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	646.01	646.01	646.01
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	2/2/22	2/1/23	2/1/24	1/29/25	1/28/26	-	-	-

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.($)
REDDIT, INC.	37.18x	9.99x	22.87x	-.--%	34.88B
MATCH GROUP, INC.	15.19x	3.5x	9.2x	1.97%	9.13B
WEIBO CORPORATION	6.8x	0.67x	2.57x	7.1%	1.9B
NEWBORN TOWN INC.	9.34x	0.88x	5.71x	-.--%	1.57B
NEXTDOOR HOLDINGS, INC.	-35.43x	2.42x	28.78x	-.--%	912M
BUMBLE INC.	2.93x	0.74x	2.25x	-.--%	381M
TECHTARGET, INC.	-3.21x	-	-	-	269M
Average	4.69x	3.03x	11.90x	1.51%	7.01B
Weighted average by Cap.	29.18x	7.91x	18.91x	0.65%