|
Meta Platforms, Inc. (meta) valoración DCF
US | Communication Services | Internet Content & Information | NASDAQ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Meta Platforms, Inc. (META) Bundle
¡Descubra el verdadero potencial de Meta Platforms, Inc. (Meta) con nuestra calculadora DCF de grado profesional! Ajuste los supuestos clave, explore varios escenarios y evalúe cómo los cambios afectan la valoración de Meta Platforms, Inc. (Meta), todo dentro de una plantilla de Excel conveniente.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 70,697.0 | 85,965.0 | 117,929.0 | 116,609.0 | 134,902.0 | 159,638.7 | 188,911.3 | 223,551.5 | 264,543.7 | 313,052.4 |
Revenue Growth, % | 0 | 21.6 | 37.18 | -1.12 | 15.69 | 18.34 | 18.34 | 18.34 | 18.34 | 18.34 |
EBITDA | 34,727.0 | 39,533.0 | 54,720.0 | 42,241.0 | 59,052.0 | 70,722.3 | 83,690.5 | 99,036.7 | 117,196.8 | 138,686.9 |
EBITDA, % | 49.12 | 45.99 | 46.4 | 36.22 | 43.77 | 44.3 | 44.3 | 44.3 | 44.3 | 44.3 |
Depreciation | 5,741.0 | 6,862.0 | 7,967.0 | 8,686.0 | 11,178.0 | 12,322.0 | 14,581.5 | 17,255.3 | 20,419.3 | 24,163.6 |
Depreciation, % | 8.12 | 7.98 | 6.76 | 7.45 | 8.29 | 7.72 | 7.72 | 7.72 | 7.72 | 7.72 |
EBIT | 28,986.0 | 32,671.0 | 46,753.0 | 33,555.0 | 47,874.0 | 58,400.3 | 69,109.0 | 81,781.4 | 96,777.5 | 114,523.4 |
EBIT, % | 41 | 38.01 | 39.65 | 28.78 | 35.49 | 36.58 | 36.58 | 36.58 | 36.58 | 36.58 |
Total Cash | 54,855.0 | 61,954.0 | 47,998.0 | 40,738.0 | 65,403.0 | 87,411.4 | 103,439.8 | 122,407.3 | 144,852.9 | 171,414.2 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 9,518.0 | 11,335.0 | 14,039.0 | 13,466.0 | 16,169.0 | 19,823.0 | 23,457.9 | 27,759.3 | 32,849.5 | 38,873.0 |
Account Receivables, % | 13.46 | 13.19 | 11.9 | 11.55 | 11.99 | 12.42 | 12.42 | 12.42 | 12.42 | 12.42 |
Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | 1,363.0 | 1,331.0 | 4,083.0 | 4,990.0 | 4,849.0 | 4,729.2 | 5,596.4 | 6,622.6 | 7,837.0 | 9,274.0 |
Accounts Payable, % | 1.93 | 1.55 | 3.46 | 4.28 | 3.59 | 2.96 | 2.96 | 2.96 | 2.96 | 2.96 |
Capital Expenditure | -15,102.0 | -15,115.0 | -18,567.0 | -31,431.0 | -27,266.0 | -32,519.8 | -38,482.9 | -45,539.4 | -53,889.9 | -63,771.6 |
Capital Expenditure, % | -21.36 | -17.58 | -15.74 | -26.95 | -20.21 | -20.37 | -20.37 | -20.37 | -20.37 | -20.37 |
Tax Rate, % | 17.56 | 17.56 | 17.56 | 17.56 | 17.56 | 17.56 | 17.56 | 17.56 | 17.56 | 17.56 |
EBITAT | 21,594.6 | 28,698.9 | 38,927.9 | 27,012.6 | 39,465.7 | 47,718.2 | 56,468.2 | 66,822.6 | 79,075.7 | 93,575.7 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | 4,078.6 | 18,596.9 | 28,375.9 | 5,747.6 | 20,533.7 | 23,746.6 | 29,799.1 | 35,263.2 | 41,729.4 | 49,381.2 |
WACC, % | 10.03 | 10.04 | 10.04 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 | 10.03 |
PV UFCF | ||||||||||
SUM PV UFCF | 131,744.6 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | 51,356 | |||||||||
Terminal Value | 851,155 | |||||||||
Present Terminal Value | 527,691 | |||||||||
Enterprise Value | 659,435 | |||||||||
Net Debt | -4,628 | |||||||||
Equity Value | 664,063 | |||||||||
Diluted Shares Outstanding, MM | 2,629 | |||||||||
Equity Value Per Share | 252.59 |
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.