|
Meta -Plattformen, Inc. (Meta) DCF -Bewertung
US | Communication Services | Internet Content & Information | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Meta Platforms, Inc. (META) Bundle
Entdecken Sie das wahre Potenzial von Meta Platforms, Inc. (Meta) mit unserem DCF-Taschenrechner von Professional Grade! Passen Sie die wichtigsten Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie sich Änderungen auf die Bewertung von Meta Platforms, Inc. (Meta) auswirken - alles innerhalb einer bequemen Excel -Vorlage.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 85,965.0 | 117,929.0 | 116,609.0 | 134,902.0 | 164,501.0 | 194,807.0 | 230,696.2 | 273,197.2 | 323,528.2 | 383,131.7 |
| Revenue Growth, % | 0 | 37.18 | -1.12 | 15.69 | 21.94 | 18.42 | 18.42 | 18.42 | 18.42 | 18.42 |
| EBITDA | 39,533.0 | 54,720.0 | 42,241.0 | 59,052.0 | 86,876.0 | 87,740.4 | 103,904.8 | 123,047.2 | 145,716.1 | 172,561.3 |
| EBITDA, % | 45.99 | 46.4 | 36.22 | 43.77 | 52.81 | 45.04 | 45.04 | 45.04 | 45.04 | 45.04 |
| Depreciation | 6,862.0 | 7,967.0 | 8,686.0 | 11,178.0 | 15,498.0 | 15,543.3 | 18,406.8 | 21,797.9 | 25,813.8 | 30,569.4 |
| Depreciation, % | 7.98 | 6.76 | 7.45 | 8.29 | 9.42 | 7.98 | 7.98 | 7.98 | 7.98 | 7.98 |
| EBIT | 32,671.0 | 46,753.0 | 33,555.0 | 47,874.0 | 71,378.0 | 72,197.1 | 85,498.0 | 101,249.2 | 119,902.3 | 141,991.9 |
| EBIT, % | 38.01 | 39.65 | 28.78 | 35.49 | 43.39 | 37.06 | 37.06 | 37.06 | 37.06 | 37.06 |
| Total Cash | 61,954.0 | 47,998.0 | 40,738.0 | 65,403.0 | 77,815.0 | 94,867.4 | 112,344.7 | 133,042.0 | 157,552.2 | 186,578.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 11,335.0 | 14,039.0 | 13,466.0 | 16,169.0 | 16,994.0 | 22,969.5 | 27,201.2 | 32,212.5 | 38,146.9 | 45,174.7 |
| Account Receivables, % | 13.19 | 11.9 | 11.55 | 11.99 | 10.33 | 11.79 | 11.79 | 11.79 | 11.79 | 11.79 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 1,331.0 | 4,083.0 | 4,990.0 | 4,849.0 | 7,687.0 | 6,840.5 | 8,100.8 | 9,593.2 | 11,360.5 | 13,453.4 |
| Accounts Payable, % | 1.55 | 3.46 | 4.28 | 3.59 | 4.67 | 3.51 | 3.51 | 3.51 | 3.51 | 3.51 |
| Capital Expenditure | -15,115.0 | -18,567.0 | -31,431.0 | -27,266.0 | -37,256.0 | -40,185.1 | -47,588.3 | -56,355.5 | -66,737.9 | -79,033.0 |
| Capital Expenditure, % | -17.58 | -15.74 | -26.95 | -20.21 | -22.65 | -20.63 | -20.63 | -20.63 | -20.63 | -20.63 |
| Tax Rate, % | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 |
| EBITAT | 28,698.9 | 38,927.9 | 27,012.6 | 39,465.7 | 62,991.0 | 60,976.8 | 72,210.5 | 85,513.8 | 101,268.0 | 119,924.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 10,441.9 | 28,375.9 | 5,747.6 | 20,533.7 | 43,246.0 | 29,513.0 | 40,057.6 | 47,437.4 | 56,176.8 | 66,526.2 |
| WACC, % | 9.53 | 9.52 | 9.52 | 9.52 | 9.53 | 9.52 | 9.52 | 9.52 | 9.52 | 9.52 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 177,711.1 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 69,187 | |||||||||
| Terminal Value | 1,252,904 | |||||||||
| Present Terminal Value | 795,075 | |||||||||
| Enterprise Value | 972,786 | |||||||||
| Net Debt | 5,171 | |||||||||
| Equity Value | 967,615 | |||||||||
| Diluted Shares Outstanding, MM | 2,614 | |||||||||
| Equity Value Per Share | 370.17 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real META financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on Meta’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- 🔍 Real-Life META Financials: Pre-filled historical and projected data for Meta Platforms, Inc. (META).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Meta’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Meta’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring Meta Platforms, Inc. (META) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Meta Platforms, Inc.'s (META) intrinsic value.
- Step 5: Utilize the outputs to make informed investment choices or create reports.
Why Choose This Calculator for Meta Platforms, Inc. (META)?
- Accurate Data: Up-to-date Meta financials provide trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
- User-Friendly: Streamlined design and clear instructions make it accessible for all users.
Who Should Use This Product?
- Investors: Evaluate Meta Platforms, Inc.'s (META) valuation before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and validate financial forecasts.
- Startup Founders: Understand how leading tech companies like Meta Platforms, Inc. (META) are appraised.
- Consultants: Provide detailed valuation assessments for clients in various industries.
- Students and Educators: Utilize current data to learn and teach valuation strategies effectively.
What the Template Contains
- Preloaded META Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.