Valuation Meta Platforms, Inc. Warsaw S.E.

Stocks

Market Closed - Warsaw S.E. Other stock markets 01:55:43 15/07/26 am AEST			5-day change	1st Jan Change
2,465.00 ^PLN	-2.57%		+6.66%	+4.87%

04:49am	TYLSemi raises $43 million to create building blocks of custom AI chips	RE
03:32am	Wall Street banks see AI 'super cycle' set to boost deals, financing	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	1,667,059	-	-
Change	-	-66.27%	188.42%	62.41%	12.56%	0.2%	-	-
Enterprise Value (EV) ¹	887,647	284,740	863,104	1,429,124	1,640,927	1,657,489	1,684,852	1,665,246
Change	-	-67.92%	203.12%	65.58%	14.82%	1.01%	1.65%	-1.16%
P/E	24.4x	14x	23.8x	24.5x	28.1x	19.9x	18.8x	16.2x
PBR	7.7x	2.57x	6.08x	8.38x	7.82x	5.42x	4.31x	3.51x
PEG	-	-0.4x	0.3x	0.4x	-18.12x	0.5x	3.07x	1x
Capitalization / Revenue	7.93x	2.71x	6.75x	8.99x	8.28x	6.59x	5.51x	4.7x
EV / Revenue	7.53x	2.44x	6.4x	8.69x	8.17x	6.55x	5.57x	4.69x
EV / EBITDA	13.9x	5.74x	12x	14.1x	13.4x	11.4x	9.43x	7.58x
EV / EBIT	19x	9.84x	18.5x	20.6x	19.7x	18.3x	16x	13.5x
EV / FCF	22.7x	15.4x	20.1x	27.4x	37.6x	-1,977x	150x	53.3x
FCF Yield	4.41%	6.48%	4.98%	3.65%	2.66%	-0.05%	0.67%	1.88%
Dividend per Share ²	-	-	-	2	2.1	2.204	2.355	2.481
Rate of return	-	-	-	0.34%	0.32%	0.34%	0.36%	0.38%
EPS ²	13.77	8.59	14.87	23.86	23.49	32.92	34.93	40.47
Distribution rate	-	-	-	8.38%	8.94%	6.7%	6.74%	6.13%
Net sales ¹	117,929	116,609	134,902	164,501	200,966	252,868	302,284	354,740
EBITDA ¹	63,884	49,622	71,956	101,568	122,319	145,278	178,596	219,723
EBIT ¹	46,753	28,944	46,751	69,380	83,276	90,361	104,987	123,276
Net income ¹	39,370	23,200	39,098	62,360	60,458	84,529	90,001	104,760
Net Debt ¹	-47,998	-30,815	-47,018	-48,989	-22,848	-9,570	17,793	-1,813
Reference price ²	336.35	120.34	353.96	585.51	660.09	656.73	656.73	656.73
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	1/2/23	1/2/24	29/1/25	28/1/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
REDDIT, INC.	40.35x	10.93x	25.01x	-.--%	38.68B
MATCH GROUP, INC.	14.53x	3.38x	8.89x	2.06%	8.99B
WEIBO CORPORATION	6.64x	0.65x	2.47x	7.26%	1.88B
NEWBORN TOWN INC.	8.78x	0.8x	5.2x	-.--%	1.55B
NEXTDOOR HOLDINGS, INC.	-34x	2.29x	27.18x	-.--%	908M
BUMBLE INC.	3.01x	0.76x	2.28x	-.--%	406M
TECHTARGET, INC.	-3.25x	-	-	-	274M
ZIGEXN CO., LTD.	9.16x	-	-	3.36%	246M
Average	5.65x	3.13x	11.84x	1.81%	6.62B
Weighted average by Cap.	31.91x	8.73x	20.71x	0.63%