Company Valuation: Meta Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 484.6 924.7 729.8 558.1 399 184.2
Change - 90.83% -21.07% -23.53% -28.5% -53.85%
Enterprise Value (EV) 1 725.2 1,209 898.6 758.5 782.9 745.4
Change - 66.66% -25.65% -15.59% 3.21% -4.8%
P/E -4.11x -7.84x -4.82x -3.86x -3.8x -0.28x
PBR 0.28x 0.45x 0.36x 0.28x 0.21x 0.16x
PEG - 0.3x 3.58x 0.1x 0.1x -0x
Capitalization / Revenue 40.7x 11.1x 33.7x - 3.93x 5.68x
EV / Revenue 60.8x 14.5x 41.5x - 7.71x 23x
EV / EBITDA -4.47x -23.5x -10.5x -5.96x -5.45x -2.56x
EV / EBIT -4.4x -22.3x -8.92x -5.45x -5.03x -2.45x
EV / FCF 1.58x -4.7x 2.97x -3.85x -10.6x -2.61x
FCF Yield 63.1% -21.3% 33.7% -25.9% -9.43% -38.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0925 -0.0714 -0.0705 -0.0518 -0.0342 -0.2142
Distribution rate - - - - - -
Net sales 1 11.92 83.48 21.66 - 101.5 32.44
EBITDA 1 -162.4 -51.45 -85.96 -127.2 -143.6 -291.6
EBIT 1 -164.8 -54.15 -100.7 -139.2 -155.7 -303.7
Net income 1 -118 -100.1 -134.6 -116.5 -96.88 -657.4
Net Debt 1 240.7 284 168.8 200.5 383.9 561.2
Reference price 2 0.3800 0.5600 0.3400 0.2000 0.1300 0.0600
Nbr of stocks (in thousands) 1,275,137 1,651,176 2,146,496 2,790,446 3,069,491 3,069,491
Announcement Date 2/25/21 A 2/25/22 A 2/28/23 A 2/29/24 A 2/27/25 A 9/2/26 A
1THB in Million2THB
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 5.51M
54.89x2.53x24.16x0.07% 95.45B
12.2x1.05x5.74x4.79% 70.02B
33.47x4.21x22.83x0.2% 57.13B
26.39x2.03x19.95x1.12% 56.41B
50.9x4.04x25.58x1.92% 39.78B
27.23x0.68x11.26x2.27% 34.07B
22.95x1.56x14.44x0.2% 33.16B
21.61x0.43x6.84x2.8% 29.31B
4.94x0.31x5.78x5.95% 26.35B
Average 28.29x 1.87x 15.18x 2.15% 44.17B
Weighted average by Cap. 31.63x 2.10x 16.69x 1.85%

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