META · Meta Platforms, Inc.
$550.252026-07-21Sector: Communication Services; Industry: Internet Content & Information; Sub-Industry: Interactive Media & Services
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Bull
$1034
+87.9% vs market
Base · active
$998
+81.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($522 · $1034) Analysts Range ($700 · $910) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $134.9B | — | 44.2% | 15.7% | $50.3B | −$30.0B | $20.3B | 9.4% | — | 24.3% | $206.6B | $15.25 | — |
| 2024.Q4 | $134.9B | 0.0% | 44.2% | 11.8% | $52.6B | −$37.4B | $15.3B | 10.0% | — | 24.1% | $230.8B | $15.25 | — |
| 2025.Q1 | $164.5B | 21.9% | 53.8% | 11.0% | $78.8B | −$45.3B | $33.5B | 9.9% | — | 32.5% | $254.1B | $24.32 | — |
| 2025.Q4 | $164.5B | 0.0% | 53.8% | 29.6% | $62.3B | −$74.9B | −$12.6B | 10.1% | — | 22.3% | $305.1B | $24.32 | — |
| 2026.Q1 | $215.0B | 30.7% | 52.6% | 21.0% | $89.3B | −$95.6B | −$6.3B | 9.6% | — | 26.6% | $365.5B | $27.53 | 12.5 |
| italics below = DCF projection · 10yr Rev CAGR: 12.9% |
| 2027.Q1 | $266.7B | +24.1% | 53.2% | 20.9% | $112.4B | −$135.7B | −$23.3B | 9.5% | −$21.3B | 25.9% | $501.3B | $34.35 | 16.0 |
| 2028.Q1 | $315.9B | +18.4% | 49.3% | 20.8% | $123.3B | −$109.2B | $14.0B | 9.4% | $11.7B | 22.2% | $610.5B | $37.68 | 14.6 |
| 2029.Q1 | $367.0B | +16.2% | 49.7% | 20.7% | $144.6B | −$98.5B | $46.2B | 9.3% | $35.3B | 21.9% | $708.9B | $44.21 | 12.4 |
| 2030.Q1 | $422.4B | +15.1% | 50.8% | 20.6% | $170.3B | −$95.5B | $74.8B | 9.2% | $52.3B | 22.5% | $804.4B | $52.06 | 10.6 |
| 2031.Q1 | $484.3B | +14.7% | 50.8% | 20.5% | $195.5B | −$108.7B | $86.8B | 9.1% | $55.6B | 22.8% | $913.0B | $59.76 | 9.2 |
|
| Term. Yr+ | $750.4B | 4.1% | 43.0% | 20.0% | $258.4B | −$54.9B | $203.5B | 8.6% | $1894.8B | 19.3% | — | — | — |
Active scenario IV: $998 (+81.4% vs market)