Valuation Meta Platforms, Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 04/11/2026			5-day change	1st Jan Change
2.600 ^THB	+0.78%		-1.52%	-

01:57pm	Meta President Sees Tougher US Environment for New Data Center Projects After Midterm Elections	MT
11:54am	What if a Democratic victory saved hyperscalers… and US real estate?

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	935,645	315,555	910,122	1,478,113	1,663,775	1,610,432	-	-
Change	-	-66.27%	188.42%	62.41%	12.56%	-3.21%	-	-
Enterprise Value (EV) ¹	887,647	284,740	863,104	1,429,124	1,640,927	1,623,072	1,672,343	1,695,177
Change	-	-67.92%	203.12%	65.58%	14.82%	-1.09%	3.04%	1.37%
P/E	24.4x	14x	23.8x	24.5x	28.1x	21.6x	18.6x	15.9x
PBR	7.7x	2.57x	6.08x	8.38x	7.82x	5.42x	4.28x	3.37x
PEG	-	-0.4x	0.3x	0.4x	-18.12x	0.9x	1.1x	0.9x
Capitalization / Revenue	7.93x	2.71x	6.75x	8.99x	8.28x	6.27x	5.15x	4.32x
EV / Revenue	7.53x	2.44x	6.4x	8.69x	8.17x	6.32x	5.35x	4.55x
EV / EBITDA	13.9x	5.74x	12x	14.1x	13.4x	11.3x	9.12x	7.46x
EV / EBIT	19x	9.84x	18.5x	20.6x	19.7x	19.6x	16x	13.4x
EV / FCF	22.7x	15.4x	20.1x	27.4x	37.6x	-170x	-35.6x	-130x
FCF Yield	4.41%	6.48%	4.98%	3.65%	2.66%	-0.59%	-2.81%	-0.77%
Dividend per Share ²	-	-	-	2	2.1	2.115	2.138	2.117
Rate of return	-	-	-	0.34%	0.32%	0.34%	0.34%	0.34%
EPS ²	13.77	8.59	14.87	23.86	23.49	29.12	33.93	39.66
Distribution rate	-	-	-	8.38%	8.94%	7.26%	6.3%	5.34%
Net sales ¹	117,929	116,609	134,902	164,501	200,966	256,876	312,412	372,606
EBITDA ¹	63,884	49,622	71,956	101,568	122,319	143,063	183,283	227,128
EBIT ¹	46,753	28,944	46,751	69,380	83,276	82,783	104,586	126,081
Net income ¹	39,370	23,200	39,098	62,360	60,458	75,011	88,250	102,469
Net Debt ¹	-47,998	-30,815	-47,018	-48,989	-22,848	12,640	61,911	84,745
Reference price ²	336.35	120.34	353.96	585.51	660.09	630.00	630.00	630.00
Nbr of stocks (in thousands)	2,781,760	2,622,197	2,571,256	2,524,489	2,520,528	2,556,241	-	-
Announcement Date	02/02/22	01/02/23	01/02/24	29/01/25	28/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALPHABET INC.	14.66x	6.85x	14.9x	0.31%	3,543B
META PLATFORMS, INC.	21.63x	6.32x	11.35x	0.34%	1,610B
MASTERCARD, INC.	34.29x	15.94x	25.23x	0.52%	586B
TENCENT HOLDINGS LIMITED	13.85x	3.68x	8.54x	1.47%	460B
NETFLIX, INC.	18.53x	5.47x	16.39x	-.--%	273B
ALIBABA GROUP HOLDING LIMITED	19.82x	1.46x	9.83x	1.04%	262B
SHOPIFY INC.	94.55x	12.47x	68.19x	-.--%	197B
UBER TECHNOLOGIES, INC.	22.01x	2.51x	12.74x	-.--%	143B
SPOTIFY TECHNOLOGY S.A.	47.49x	5.53x	36.52x	-.--%	129B
Average	31.87x	6.69x	22.63x	0.41%	800.31B
Weighted average by Cap.	21.01x	7.07x	16.21x	0.4%