As of 2024-12-12, the Intrinsic Value of Meta Platforms Inc (FB) is
263.08 USD. This FB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 196.64 USD, the upside of Meta Platforms Inc is
33.80%.
The range of the Intrinsic Value is 218.92 - 331.91 USD
263.08 USD
Intrinsic Value
FB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
218.92 - 331.91 |
263.08 |
33.8% |
| DCF (Growth 10y) |
320.84 - 494.98 |
389.00 |
97.8% |
| DCF (EBITDA 5y) |
268.10 - 381.43 |
338.61 |
72.2% |
| DCF (EBITDA 10y) |
361.76 - 533.43 |
458.07 |
132.9% |
| Fair Value |
68.98 - 68.98 |
68.98 |
-64.92% |
| P/E |
188.45 - 498.71 |
303.02 |
54.1% |
| EV/EBITDA |
141.52 - 257.25 |
202.48 |
3.0% |
| EPV |
84.04 - 111.64 |
97.84 |
-50.2% |
| DDM - Stable |
96.10 - 192.78 |
144.44 |
-26.5% |
| DDM - Multi |
194.38 - 315.66 |
241.64 |
22.9% |
FB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
532,210.06 |
| Beta |
1.38 |
| Outstanding shares (mil) |
2,706.52 |
| Enterprise Value (mil) |
517,929.10 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.74% |
| Cost of Debt |
5.00% |
| WACC |
8.74% |