← Back to DCF

Breakdown · META

Meta Platforms

WACC
FCF PROJECTION
SENSITIVITY
PER-YEAR CASH FLOWS
Year CF Discount factor PV Cumulative PV
1 21.41 0.8843 18.93 18.93
2 24.62 0.7819 19.25 38.18
3 28.31 0.6914 19.58 57.76
4 32.56 0.6114 19.91 77.67
5 37.45 0.5406 20.24 97.91
6 43.06 0.4781 20.59 118.50
7 49.52 0.4227 20.93 139.44
8 56.95 0.3738 21.29 160.72
9 65.49 0.3305 21.65 182.37
10 75.32 0.2923 22.01 204.39
11 77.20 0.2585 19.95 224.34
12 79.13 0.2285 18.08 242.43
13 81.11 0.2021 16.39 258.82
14 83.14 0.1787 14.86 273.67
15 85.21 0.1580 13.47 287.14
16 87.35 0.1397 12.20 299.35
17 89.53 0.1236 11.06 310.41
18 91.77 0.1093 10.03 320.43
19 94.06 0.0966 9.09 329.52
20 96.41 0.0854 8.24 337.76
REVERSE DCF

At $593.00, the market implies a stage-1 growth rate of 23.8%.

MARKET IMPLIES
23.8%
YOUR ASSUMPTION
15.0%
DELTA
+8.8pp

If $593.00 is correct and your other inputs (WACC 13.1%, 10+10y, terminal 2.5%) hold, the market needs META to grow cash flow at 23.8% annually for the next 10 years.