Discounted Cash Flow
Meta Platforms, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $27.6b | $10.2b | $11.6b | 37.0% | $3.56 |
| 2017 | $40.7b (47.1%) | $15.9b (56.0%) | $17.5b (50.5%) | 39.2% (6.0%) | $5.49 (54.2%) |
| 2018 | $55.8b (37.4%) | $22.1b (38.8%) | $15.4b (-12.1%) | 39.6% (1.0%) | $7.65 (39.3%) |
| 2019 | $70.7b (26.6%) | $18.5b (-16.4%) | $21.2b (38.1%) | 26.1% (-34.0%) | $6.48 (-15.3%) |
| 2020 | $86.0b (21.6%) | $29.1b (57.7%) | $23.6b (11.4%) | 33.9% (29.7%) | $10.22 (57.7%) |
| 2021 | $117.9b (37.2%) | $39.4b (35.1%) | $39.1b (65.5%) | 33.4% (-1.5%) | $13.99 (36.9%) |
| 2022 | $116.6b (-1.1%) | $23.2b (-41.1%) | $19.0b (-51.3%) | 19.9% (-40.4%) | $8.63 (-38.3%) |
| 2023 | $134.9b (15.7%) | $39.1b (68.5%) | $43.8b (130.2%) | 29.0% (45.7%) | $15.19 (76.0%) |
| 2024 | $164.5b (21.9%) | $62.4b (59.5%) | $54.1b (23.3%) | 37.9% (30.8%) | $24.61 (62.0%) |
| 2025 | $201.0b (22.2%) | $60.5b (-3.1%) | $46.1b (-14.7%) | 30.1% (-20.6%) | $23.98 (-2.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.