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
US
META.US · Meta Platforms, Inc.
US · US
Latest price670.35 USD
30D-22.13%
Vs. base value+15.8%
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 579 USD; the current price sits +15.8% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. 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: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price670.35 USD
Base value579.08 USD
Vs. base+15.8%
Price date2026/04/29
383.41 USD579.08 USD722.47 USD
+15.76%
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 15:22
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 60B USD | - | 46B USD | 23.49 | - |
| 2024/12/31 | Annual | - | 62B USD | - | 54B USD | 23.86 | - |
| 2023/12/31 | Annual | - | 39B USD | - | 44B USD | 14.87 | - |
| 2022/12/31 | Annual | - | 23B USD | - | 19B USD | 8.59 | - |
| 2021/12/31 | Annual | - | 39B USD | - | 39B USD | 13.77 | - |
Ad placement