Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
526.79 USD918.13 USD1,243.76 USD
-26.99%
918.13 USDCurrent price is 27% below the base model value.
M
Communication ServicesInternet Content & InformationUnited States
META.US · Meta Platforms, Inc.
NMS · US · USD
Latest price670.35 USD
30D-2.29%
Vs. base value-27%
Research summary
META.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -3.05% YoY. Current price is about 670 USD, while the model base case is about 918 USD; the current price sits -27% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income60B USD
Free cash flow46B USD
Operating cash flow116B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price670.35 USD
Base value918.13 USD
Vs. base-27%
Price date2026/04/28
526.79 USD918.13 USD1,204.90 USD
-26.99%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
566.08 USD921.93 USD1,204.90 USD
-27.29%
921.93 USDCurrent price is 27.3% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth11.9%
Current price implies roughly 11.9% annualized FCF growth.
11.9%Current price implies roughly 11.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
240.03 USD240.03 USD240.03 USD
+179%
240.03 USDCurrent price is 179.3% above the base model value.
Updated: 2026/04/29 07:22
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | - | 60B USD | 46B USD | 23.49 |
| 2024/12/30 | Annual | - | 62B USD | 54B USD | 23.86 |
| 2023/12/30 | Annual | - | 39B USD | 44B USD | 14.87 |
| 2022/12/30 | Annual | - | 23B USD | 19B USD | 8.59 |
| 2021/12/30 | Annual | - | 39B USD | 39B USD | 13.77 |
Ad placement