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 1,555,825 - -
Change - -66.27% 188.42% 62.41% 12.56% -6.49% - -
Enterprise Value (EV) 1 887,647 284,740 863,104 1,429,124 1,640,927 1,551,522 1,571,420 1,540,082
Change - -67.92% 203.12% 65.58% 14.82% -5.45% 1.28% -1.99%
P/E 24.4x 14x 23.8x 24.5x 28.1x 18.7x 17.5x 15.1x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 5.14x 4.1x 3.37x
PEG - -0.4x 0.3x 0.4x -18.12x 0.5x 2.72x 0.9x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 6.15x 5.15x 4.4x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 6.14x 5.2x 4.36x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 10.7x 8.83x 7.08x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 17.2x 15x 12.5x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x 1,221x 135x 48x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% 0.08% 0.74% 2.09%
Dividend per Share 2 - - - 2 2.1 2.21 2.372 2.521
Rate of return - - - 0.34% 0.32% 0.36% 0.39% 0.41%
EPS 2 13.77 8.59 14.87 23.86 23.49 32.86 34.97 40.55
Distribution rate - - - 8.38% 8.94% 6.73% 6.78% 6.22%
Net sales 1 117,929 116,609 134,902 164,501 200,966 252,864 302,177 353,582
EBITDA 1 63,884 49,622 71,956 101,568 122,319 145,043 177,984 217,541
EBIT 1 46,753 28,944 46,751 69,380 83,276 90,385 104,777 123,268
Net income 1 39,370 23,200 39,098 62,360 60,458 84,529 90,057 105,161
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 -4,303 15,595 -15,743
Reference price 2 336.35 120.34 353.96 585.51 660.09 612.91 612.91 612.91
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 A 2/1/23 A 2/1/24 A 1/29/25 A 1/28/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.95x9.31x21.36x-.--% 33.42B
14.38x3.35x8.82x2.08% 8.88B
6.29x0.59x2.26x7.67% 1.78B
7.69x0.68x4.4x-.--% 1.35B
-32.43x2.14x25.42x-.--% 866M
3.09x0.77x2.33x-.--% 417M
-3.09x - - - 260M
Average 4.41x 2.81x 10.77x 1.63% 6.71B
Weighted average by Cap. 27.45x 7.39x 17.66x 0.69%

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. METAUS Stock
  5. Valuation Meta Platforms, Inc.