Valuation Meta Platforms, Inc. Warsaw S.E.

Stocks

Delayed Warsaw S.E. 06:34:47 2026-08-20 EDT			5-day change	1st Jan Change
2,045.00 ^PLN	+0.29%		-8.64%	-13.00%

07:51am	Blind Egyptian entrepreneur's AI app helps sister 'see' the world	RE
07:41am	Wall St set for lower open as bond yields climb; Walmart falls	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	1,391,015	-	-
Change	-	-66.27%	188.42%	62.41%	12.56%	-16.39%	-	-
Enterprise Value (EV) ¹	887,647	284,740	863,104	1,429,124	1,640,927	1,409,510	1,449,574	1,469,424
Change	-	-67.92%	203.12%	65.58%	14.82%	-14.1%	2.84%	1.37%
P/E	24.4x	14x	23.8x	24.5x	28.1x	17.2x	16.1x	13.9x
PBR	7.7x	2.57x	6.08x	8.38x	7.82x	4.55x	3.59x	2.85x
PEG	-	-0.4x	0.3x	0.4x	-18.12x	0.5x	2.35x	0.9x
Capitalization / Revenue	7.93x	2.71x	6.75x	8.99x	8.28x	5.47x	4.55x	3.86x
EV / Revenue	7.53x	2.44x	6.4x	8.69x	8.17x	5.55x	4.75x	4.08x
EV / EBITDA	13.9x	5.74x	12x	14.1x	13.4x	9.7x	8.02x	6.62x
EV / EBIT	19x	9.84x	18.5x	20.6x	19.7x	16x	14x	11.9x
EV / FCF	22.7x	15.4x	20.1x	27.4x	37.6x	-210x	-66.8x	684x
FCF Yield	4.41%	6.48%	4.98%	3.65%	2.66%	-0.48%	-1.5%	0.15%
Dividend per Share ²	-	-	-	2	2.1	2.149	2.211	2.234
Rate of return	-	-	-	0.34%	0.32%	0.39%	0.4%	0.41%
EPS ²	13.77	8.59	14.87	23.86	23.49	31.72	33.89	39.15
Distribution rate	-	-	-	8.38%	8.94%	6.77%	6.52%	5.71%
Net sales ¹	117,929	116,609	134,902	164,501	200,966	254,185	305,391	360,446
EBITDA ¹	63,884	49,622	71,956	101,568	122,319	145,297	180,660	222,062
EBIT ¹	46,753	28,944	46,751	69,380	83,276	88,294	103,605	123,201
Net income ¹	39,370	23,200	39,098	62,360	60,458	81,595	87,662	101,965
Net Debt ¹	-47,998	-30,815	-47,018	-48,989	-22,848	18,495	58,560	78,410
Reference price ²	336.35	120.34	353.96	585.51	660.09	546.03	546.03	546.03
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

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.($)
META PLATFORMS, INC.	17.21x	5.55x	9.7x	0.39%	1,391B
REDDIT, INC.	28.13x	7.74x	17.36x	-.--%	29.19B
MATCH GROUP, INC.	14.27x	3.43x	8.93x	1.98%	9.11B
WEIBO CORPORATION	7.51x	0.68x	2.87x	6.47%	1.84B
NEWBORN TOWN INC.	7.91x	0.7x	4.54x	-.--%	1.43B
NEXTDOOR HOLDINGS, INC.	-52.5x	2x	19.19x	-.--%	948M
BUMBLE INC.	-24.64x	0.73x	2.26x	-.--%	368M
ZIGEXN CO., LTD.	10.28x	-	-	2.9%	291M
Average	1.02x	2.97x	9.26x	1.47%	179.27B
Weighted average by Cap.	17.34x	5.56x	9.84x	0.4%