As of 2025-12-21, the Intrinsic Value of Meta Platforms Inc (META) is 666.71 USD. This Meta (Facebook) valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 658.77 USD, the upside of Meta Platforms Inc is 1.20%.
The range of the Intrinsic Value is 447.14 - 1,373.56 USD
Based on its market price of 658.77 USD and our intrinsic valuation, Meta Platforms Inc (META) is undervalued by 1.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 447.14 - 1,373.56 | 666.71 | 1.2% |
| DCF (Growth 10y) | 571.26 - 1,669.51 | 833.70 | 26.6% |
| DCF (EBITDA 5y) | 573.28 - 1,052.95 | 761.09 | 15.5% |
| DCF (EBITDA 10y) | 669.24 - 1,262.32 | 896.23 | 36.0% |
| Fair Value | 580.51 - 580.51 | 580.51 | -11.88% |
| P/E | 311.62 - 727.11 | 490.50 | -25.5% |
| EV/EBITDA | 399.83 - 975.02 | 664.57 | 0.9% |
| EPV | 95.99 - 139.03 | 117.51 | -82.2% |
| DDM - Stable | 219.84 - 898.85 | 559.35 | -15.1% |
| DDM - Multi | 407.36 - 1,298.25 | 620.51 | -5.8% |
| Market Cap (mil) | 1,660,449.50 |
| Beta | 1.45 |
| Outstanding shares (mil) | 2,520.53 |
| Enterprise Value (mil) | 1,679,096.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.86% |
| Cost of Debt | 4.25% |
| WACC | 8.77% |