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 1,889,995 - -
Change - -66.27% 188.42% 62.41% 12.56% 13.6% - -
Enterprise Value (EV) 1 887,647 284,740 863,104 1,429,124 1,640,927 1,911,165 1,950,889 1,970,572
Change - -67.92% 203.12% 65.58% 14.82% 16.47% 2.08% 1.01%
P/E 24.4x 14x 23.8x 24.5x 28.1x 23.8x 21.8x 18.8x
PBR 7.7x 2.57x 6.08x 8.38x 7.82x 6.25x 4.96x 3.95x
PEG - -0.4x 0.3x 0.4x -18.12x 0.7x 2.35x 1.2x
Capitalization / Revenue 7.93x 2.71x 6.75x 8.99x 8.28x 7.44x 6.17x 5.21x
EV / Revenue 7.53x 2.44x 6.4x 8.69x 8.17x 7.52x 6.37x 5.44x
EV / EBITDA 13.9x 5.74x 12x 14.1x 13.4x 13.2x 10.8x 8.89x
EV / EBIT 19x 9.84x 18.5x 20.6x 19.7x 21.9x 18.7x 15.9x
EV / FCF 22.7x 15.4x 20.1x 27.4x 37.6x -294x -77.1x 975x
FCF Yield 4.41% 6.48% 4.98% 3.65% 2.66% -0.34% -1.3% 0.1%
Dividend per Share 2 - - - 2 2.1 2.11 2.145 2.134
Rate of return - - - 0.34% 0.32% 0.28% 0.29% 0.29%
EPS 2 13.77 8.59 14.87 23.86 23.49 31.17 34.07 39.47
Distribution rate - - - 8.38% 8.94% 6.77% 6.3% 5.41%
Net sales 1 117,929 116,609 134,902 164,501 200,966 254,164 306,489 362,540
EBITDA 1 63,884 49,622 71,956 101,568 122,319 144,533 180,633 221,780
EBIT 1 46,753 28,944 46,751 69,380 83,276 87,250 104,066 123,893
Net income 1 39,370 23,200 39,098 62,360 60,458 80,541 88,148 102,675
Net Debt 1 -47,998 -30,815 -47,018 -48,989 -22,848 21,170 60,895 80,577
Reference price 2 336.35 120.34 353.96 585.51 660.09 741.90 741.90 741.90
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

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.79x8.21x17.53x0.25% 4,223B
23.8x7.52x13.22x0.28% 1,890B
28.88x13.54x21.39x0.63% 495B
14.59x3.89x9.01x1.4% 485B
18.83x5.58x16.77x-.--% 281B
21.39x1.56x10.77x0.98% 275B
99.64x13.12x70.46x-.--% 206B
21.84x2.49x12.69x-.--% 142B
3.08x86.09x2.34x0.13% 114B
Average 27.65x 15.78x 19.35x 0.41% 901.18B
Weighted average by Cap. 21.26x 8.91x 17.04x 0.35%

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. META Stock
  5. Valuation Meta Platforms, Inc.