← 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 0.8824 18.89 18.89
2 24.62 0.7786 19.17 38.06
3 28.31 0.6870 19.45 57.51
4 32.56 0.6062 19.74 77.25
5 37.45 0.5349 20.03 97.28
6 43.06 0.4719 20.32 117.60
7 49.52 0.4164 20.62 138.22
8 56.95 0.3674 20.93 159.15
9 65.49 0.3242 21.23 180.38
10 75.32 0.2861 21.55 201.93
11 77.20 0.2524 19.49 221.41
12 79.13 0.2227 17.62 239.04
13 81.11 0.1965 15.94 254.98
14 83.14 0.1734 14.42 269.39
15 85.21 0.1530 13.04 282.43
16 87.35 0.1350 11.79 294.22
17 89.53 0.1191 10.67 304.89
18 91.77 0.1051 9.65 314.54
19 94.06 0.0927 8.72 323.26
20 96.41 0.0818 7.89 331.15
REVERSE DCF

At $593.41, the market implies a stage-1 growth rate of 24.1%.

MARKET IMPLIES
24.1%
YOUR ASSUMPTION
15.0%
DELTA
+9.1pp

If $593.41 is correct and your other inputs (WACC 13.3%, 10+10y, terminal 2.5%) hold, the market needs META to grow cash flow at 24.1% annually for the next 10 years.