← Back to DCF

Breakdown · META

Meta Platforms

WACC
FCF PROJECTION
SENSITIVITY
PER-YEAR CASH FLOWS
Year CF Discount factor PV Cumulative PV
1 21.23 0.8823 18.73 18.73
2 24.42 0.7784 19.01 37.74
3 28.08 0.6868 19.28 57.02
4 32.29 0.6060 19.57 76.59
5 37.13 0.5346 19.85 96.44
6 42.71 0.4717 20.14 116.59
7 49.11 0.4162 20.44 137.03
8 56.48 0.3672 20.74 157.76
9 64.95 0.3240 21.04 178.81
10 74.69 0.2858 21.35 200.15
11 76.56 0.2522 19.31 219.46
12 78.47 0.2225 17.46 236.92
13 80.43 0.1963 15.79 252.71
14 82.45 0.1732 14.28 266.99
15 84.51 0.1528 12.91 279.90
16 86.62 0.1348 11.68 291.58
17 88.78 0.1190 10.56 302.14
18 91.00 0.1050 9.55 311.70
19 93.28 0.0926 8.64 320.33
20 95.61 0.0817 7.81 328.14
REVERSE DCF

At $623.79, the market implies a stage-1 growth rate of 25.0%.

MARKET IMPLIES
25.0%
YOUR ASSUMPTION
15.0%
DELTA
+10.0pp

If $623.79 is correct and your other inputs (WACC 13.3%, 10+10y, terminal 2.5%) hold, the market needs META to grow cash flow at 25.0% annually for the next 10 years.