Valuation Meta Platforms, Inc. Warsaw S.E.

Stocks

Delayed Warsaw S.E. 11:55:54 2026-08-27 am EDT			5-day change	1st Jan Change
2,184.00 ^PLN	+4.32%		+6.80%	-7.08%

12:07am	Philippines, Meta Boost Child-Safety Cooperation; Roblox Faces October Deadline	MT
07:23pm	Meta's Push for Teen Safety Measures Reportedly Puts TikTok, YouTube on Back Foot	MT

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	1,454,881	-	-
Change	-	-66.27%	188.42%	62.41%	12.56%	-12.56%	-	-
Enterprise Value (EV) ¹	887,647	284,740	863,104	1,429,124	1,640,927	1,476,051	1,515,775	1,535,458
Change	-	-67.92%	203.12%	65.58%	14.82%	-10.05%	2.69%	1.3%
P/E	24.4x	14x	23.8x	24.5x	28.1x	18.2x	16.8x	14.6x
PBR	7.7x	2.57x	6.08x	8.38x	7.82x	4.77x	3.77x	2.99x
PEG	-	-0.4x	0.3x	0.4x	-18.12x	0.5x	2.04x	0.9x
Capitalization / Revenue	7.93x	2.71x	6.75x	8.99x	8.28x	5.72x	4.76x	4.03x
EV / Revenue	7.53x	2.44x	6.4x	8.69x	8.17x	5.81x	4.96x	4.26x
EV / EBITDA	13.9x	5.74x	12x	14.1x	13.4x	10.2x	8.38x	6.91x
EV / EBIT	19x	9.84x	18.5x	20.6x	19.7x	16.8x	14.6x	12.5x
EV / FCF	22.7x	15.4x	20.1x	27.4x	37.6x	-195x	-71.5x	450x
FCF Yield	4.41%	6.48%	4.98%	3.65%	2.66%	-0.51%	-1.4%	0.22%
Dividend per Share ²	-	-	-	2	2.1	2.149	2.211	2.234
Rate of return	-	-	-	0.34%	0.32%	0.38%	0.39%	0.39%
EPS ²	13.77	8.59	14.87	23.86	23.49	31.37	33.95	39.22
Distribution rate	-	-	-	8.38%	8.94%	6.85%	6.51%	5.7%
Net sales ¹	117,929	116,609	134,902	164,501	200,966	254,196	305,452	360,626
EBITDA ¹	63,884	49,622	71,956	101,568	122,319	145,072	180,965	222,053
EBIT ¹	46,753	28,944	46,751	69,380	83,276	87,750	103,792	123,077
Net income ¹	39,370	23,200	39,098	62,360	60,458	80,796	87,852	102,154
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	571.10	571.10	571.10
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.	18.21x	5.81x	10.17x	0.38%	1,455B
REDDIT, INC.	28.58x	7.84x	17.57x	-.--%	29.62B
MATCH GROUP, INC.	14.82x	3.53x	9.2x	1.91%	9.46B
WEIBO CORPORATION	8.04x	0.6x	2.52x	7.38%	1.71B
NEWBORN TOWN INC.	8.37x	0.8x	5.15x	-.--%	1.57B
NEXTDOOR HOLDINGS, INC.	-49.71x	1.82x	17.54x	-.--%	897M
BUMBLE INC.	-23.93x	0.72x	2.22x	-.--%	358M
ZIGEXN CO., LTD.	9.96x	-	-	3%	281M
Average	1.79x	3.02x	9.19x	1.58%	187.35B
Weighted average by Cap.	18.32x	5.82x	10.30x	0.39%