DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['META']


We have 6 report results for ticker: META - Meta Platforms, Inc., also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for META [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 501.48 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
META revenue 164.50B 134.90B 116.61B 117.93B 85.97B 70.70B 55.84B 40.65B 27.64B 17.93B 12.47B 7.87B 5.09B 3.71B 1.97B
META owner_earnings 59.14B 45.91B 29.80B 40.55B 25.35B 25.74B 20.81B 17.47B 10.55B 5.42B 4.30B 2.31B -0.61B 1.01B 0.54B
META cashflow::operating 91.33B 71.11B 50.48B 57.68B 38.75B 36.31B 29.27B 24.22B 16.11B 10.32B 7.33B 4.22B 1.61B 1.55B 0.70B
META cashflow::fcf 54.07B 44.07B 19.29B 38.99B 23.63B 21.21B 15.36B 17.48B 11.62B 7.80B 5.50B 2.86B 0.38B 0.94B 0.41B
META cashflow::realfcf 37.38B 30.04B 7.30B 29.83B 17.10B 16.38B 11.21B 13.76B 8.40B 4.84B 3.71B 1.95B -1.20B 0.73B 0.39B
META netincome 62.36B 39.10B 23.20B 39.37B 29.15B 18.48B 22.11B 15.93B 10.22B 3.69B 2.94B 1.50B 0.05B 0.67B 0.37B
META operatingincome 69.38B 46.75B 28.94B 46.75B 32.67B 23.99B 24.91B 20.20B 12.43B 6.22B 4.99B 2.80B 0.54B 1.76B 1.03B
META marketcap 1478.11B 906.16B 318.67B 957.97B 785.88B 588.06B 381.45B 519.64B 335.23B 297.45B 207.05B 131.74B 53.20B 0.0 0.0
META ev 1463.05B 882.68B 313.91B 941.36B 768.31B 568.98B 371.43B 511.56B 326.33B 302.47B 212.65B 138.34B 52.32B 0.0 0.0
META shares 2.61B 2.63B 2.70B 2.86B 2.89B 2.88B 2.92B 2.96B 2.92B 2.85B 2.66B 2.42B 2.01B 1.29B 1.11B
META shares_calc 2.52B 2.57B 2.66B 2.86B 2.89B 2.88B 2.92B 2.96B 2.92B 2.85B 2.66B 2.42B 2.01B 1.29B 1.11B
META capex -37.26B -27.05B -31.19B -18.69B -15.12B -15.10B -13.91B -6.73B -4.49B -2.52B -1.83B -1.36B -1.24B -0.61B -0.29B
META depreciation 15.50B 11.18B 8.69B 7.97B 6.86B 5.74B 4.32B 3.02B 2.34B 1.95B 1.24B 1.01B 0.65B 0.32B 0.14B
META evToOcf 16.02 12.41 6.22 16.32 19.83 15.67 12.69 21.12 20.26 29.31 29.03 32.77 32.45 0.0 0.0
META pocf 16.18 12.74 6.31 16.61 20.28 16.19 13.03 21.46 20.81 28.82 28.26 31.20 33.00 0.0 0.0
META pe 23.70 23.18 13.74 24.33 26.96 31.81 17.25 32.61 32.81 80.65 70.42 87.83 1003.76 0.0 0.0

2. Vertical Data, ratio wrt to shares_calc for META [show/hide charts] Current Market Price: 501.48 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
META revenue 65.16 52.49 43.87 41.25 29.77 24.58 19.12 13.75 9.45 6.28 4.68 3.25 2.54 2.87 1.78
META owner_earnings 23.43 17.86 11.21 14.18 8.78 8.95 7.12 5.91 3.61 1.90 1.61 0.95 -0.30 0.78 0.49
META cashflow::operating 36.18 27.67 18.99 20.18 13.42 12.63 10.02 8.19 5.51 3.62 2.75 1.74 0.80 1.20 0.63
META cashflow::fcf 21.42 17.15 7.26 13.64 8.18 7.38 5.26 5.91 3.97 2.73 2.06 1.18 0.19 0.73 0.37
META cashflow::realfcf 14.81 11.69 2.75 10.43 5.92 5.69 3.84 4.65 2.87 1.70 1.39 0.81 -0.60 0.56 0.35
META netincome 24.70 15.21 8.73 13.77 10.09 6.43 7.57 5.39 3.49 1.29 1.10 0.62 0.03 0.52 0.34
META operatingincome 27.48 18.19 10.89 16.35 11.31 8.34 8.53 6.83 4.25 2.18 1.87 1.16 0.27 1.36 0.93
META marketcap 585.51 352.61 119.88 335.07 272.12 204.47 130.59 175.79 114.61 104.26 77.72 54.44 26.52 0.0 0.0
META ev 579.54 343.47 118.09 329.26 266.03 197.84 127.16 173.06 111.57 106.02 79.83 57.17 26.08 0.0 0.0
META shares 1.04 1.02 1.02 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
META shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
META capex -14.76 -10.52 -11.73 -6.54 -5.23 -5.25 -4.76 -2.28 -1.54 -0.88 -0.69 -0.56 -0.62 -0.47 -0.26
META depreciation 6.14 4.35 3.27 2.79 2.38 2.00 1.48 1.02 0.80 0.68 0.47 0.42 0.32 0.25 0.13
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for META [show/hide charts] Current Market Price: 501.48 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
META revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
META owner_earnings 35.95% 34.03% 25.55% 34.39% 29.49% 36.40% 37.26% 42.97% 38.16% 30.20% 34.47% 29.28% -11.97% 27.19% 27.30%
META cashflow::operating 55.52% 52.71% 43.29% 48.91% 45.07% 51.37% 52.43% 59.57% 58.28% 57.56% 58.77% 53.63% 31.68% 41.74% 35.36%
META cashflow::fcf 32.87% 32.67% 16.54% 33.06% 27.49% 30.00% 27.51% 43.01% 42.03% 43.49% 44.08% 36.33% 7.41% 25.41% 20.52%
META cashflow::realfcf 22.72% 22.27% 6.26% 25.29% 19.89% 23.16% 20.07% 33.85% 30.39% 26.98% 29.75% 24.82% -23.48% 19.56% 19.50%
META netincome 37.91% 28.98% 19.90% 33.38% 33.90% 26.15% 39.60% 39.20% 36.97% 20.57% 23.58% 19.05% 1.04% 18.00% 18.84%
META operatingincome 42.18% 34.66% 24.82% 39.65% 38.01% 33.93% 44.62% 49.70% 44.96% 34.72% 40.06% 35.62% 10.57% 47.32% 52.28%
META marketcap 898.54% 671.72% 273.28% 812.32% 914.19% 831.80% 683.14% 1278.22% 1212.95% 1659.16% 1660.89% 1673.59% 1045.37% 0.0 0.0
META ev 889.39% 654.31% 269.20% 798.25% 893.74% 804.81% 665.20% 1258.35% 1180.73% 1687.14% 1705.87% 1757.43% 1028.00% 0.0 0.0
META shares 1.59% 1.95% 2.32% 2.42% 3.36% 4.07% 5.23% 7.27% 10.58% 15.91% 21.37% 30.74% 39.42% 34.87% 56.08%
META shares_calc 1.53% 1.90% 2.28% 2.42% 3.36% 4.07% 5.23% 7.27% 10.58% 15.91% 21.37% 30.74% 39.42% 34.87% 56.08%
META capex -22.65% -20.05% -26.74% -15.85% -17.58% -21.36% -24.92% -16.56% -16.25% -14.07% -14.69% -17.30% -24.27% -16.33% -14.84%
META depreciation 9.42% 8.29% 7.45% 6.76% 7.98% 8.12% 7.73% 7.44% 8.47% 10.85% 9.97% 12.84% 12.75% 8.70% 7.04%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for META Current Market Price: 501.48 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
META revenue 27.93% 18.40% 11.73%
META owner_earnings 30.43% 18.10% 13.40%
META cashflow::operating 27.41% 20.26% 16.55%
META cashflow::fcf 24.01% 20.58% 11.51%
META cashflow::realfcf 25.51% 17.95% 7.81%
META netincome 36.92% 27.53% 16.57%
META operatingincome 30.72% 23.67% 14.06%
META marketcap 19.50% 20.24% 15.55%
META ev 19.14% 20.79% 15.83%
META shares -0.97% -1.89% -2.94%
META shares_calc -1.35% -2.57% -4.06%
META capex -25.86% -16.52% -20.54%
META depreciation 25.94% 21.97% 24.83%
META evToOcf -6.49% 0.44% -0.62%
META pocf -6.21% -0.01% -0.87%
META pe -12.72% -5.72% -0.87%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for META Current Market Price: 501.48 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015
META netincome 27.53% 12.07% 7.80% 30.97% 51.20% 44.44% 71.28% 213.05% 72.55% 58.22%
META operatingincome 23.67% 13.42% 7.46% 30.34% 39.32% 36.87% 54.79% 106.50% 47.90% 43.25%
META marketcap 20.24% 18.89% -9.32% 23.37% 21.45% 23.22% 23.69% 57.75% inf inf
META ev 20.79% 18.90% -9.31% 23.60% 20.50% 21.75% 21.84% 57.78% inf inf
META shares -1.89% -2.08% -1.78% -0.46% 0.24% 1.54% 3.83% 8.06% 17.72% 20.85%
META shares_calc -2.57% -2.53% -2.10% -0.46% 0.24% 1.54% 3.83% 8.06% 17.72% 20.85%
META capex -16.52% -12.45% -26.40% -24.81% -30.10% -34.43% -37.17% -28.77% -33.01% -34.99%
META depreciation 21.97% 20.97% 23.49% 27.74% 28.68% 35.80% 33.67% 36.05% 48.62% 69.50%
META evToOcf 0.44% -0.45% -21.69% -4.23% -7.52% -11.60% -17.28% -8.23% inf inf
META pocf -0.01% -0.45% -21.71% -4.41% -6.79% -10.54% -16.02% -8.25% inf inf
META pe -5.72% 6.09% -15.87% -5.81% -19.68% -14.70% -27.78% -49.61% inf inf

6. Rolling 9 yearly CAGR report Showing SUMMARY report for META Current Market Price: 501.48 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019
META shares -0.97% -0.15% 1.23% 4.02% 9.33% 11.19%
META shares_calc -1.35% -0.40% 1.05% 4.02% 9.33% 11.19%
META capex -25.86% -25.86% -29.38% -26.06% -30.05% -35.47%
META depreciation 25.94% 27.64% 26.99% 32.13% 40.43% 51.20%
META evToOcf -6.49% -9.01% -16.86% -7.35% inf inf
META pocf -6.21% -8.47% -16.27% -7.34% inf inf
META pe -12.72% -11.61% -18.63% -33.85% inf inf


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...