As of 2025-05-15, 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
Based on its market price of 196.64 USD and our intrinsic valuation, Meta Platforms Inc (FB) is undervalued by 33.80%.
| 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) | 284.43 - 373.86 | 328.18 | 66.9% |
| DCF (EBITDA 10y) | 378.44 - 524.72 | 446.76 | 127.2% |
| Fair Value | 68.98 - 68.98 | 68.98 | -64.92% |
| P/E | 176.31 - 274.45 | 202.62 | 3.0% |
| EV/EBITDA | 153.17 - 301.17 | 231.90 | 17.9% |
| 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% |
| 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% |