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 1,592,023 - -
Change - -66.27% 188.42% 62.41% 12.56% -4.31% - -
Enterprise Value (EV) 1 887,647 284,740 863,104 1,429,124 1,640,927 1,582,453 1,609,816 1,590,210
Change - -67.92% 203.12% 65.58% 14.82% -3.56% 1.73% -1.22%
P/E 24.4x 14x 23.8x 24.5x 28.1x 19x 17.8x 15.3x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 5.18x 4.12x 3.35x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 2.81x 0.9x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 6.29x 5.24x 4.42x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.25x 5.29x 4.42x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 10.9x 8.94x 7.1x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 17.4x 15.2x 12.6x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -4,755x -368x 95.4x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.02% -0.27% 1.05%
Dividend per Share 2 - - - 2 2.1 2.198 2.341 2.444
Rate of return - - - 0.34% 0.32% 0.35% 0.37% 0.39%
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 2 336.35 120.34 353.96 585.51 660.09 627.17 627.17 627.17
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

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.3x10.03x22.95x-.--% 35.78B
14.61x3.39x8.93x2.04% 9.04B
6.93x0.69x2.64x6.96% 1.97B
9.44x0.89x5.8x-.--% 1.67B
-34.14x2.3x27.34x-.--% 912M
2.77x0.72x2.17x-.--% 374M
9.43x - - 3.26% 252M
Average 6.62x 3.00x 11.64x 1.75% 7.14B
Weighted average by Cap. 29.37x 7.93x 18.95x 0.66%

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. FB20 Stock
  5. Valuation Meta Platforms, Inc.