Welcome to Reverse DCF page to understand market expectations about your interested Stock   


[Bottom of Page]
We have 2 report results for ticker: META - Meta Platforms, Inc., also organized by 1 group tags below ...


1. (new beta feature) Reverse DCF based on fcf(free cash flow) for META price: 332.75 as of date: 2023-12-08 [show/hide charts] Current Market Price: 332.75 as of 2023-12-08
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile
Ticker Entry expectedGrowthRate_MarketIsPricing
META PE_YEAR_2032 = 7 31.37%
META PE_YEAR_2032 = 10 27.25%
META PE_YEAR_2032 = 15 22.57%
META PE_YEAR_2032 = 20 19.28%
META PE_YEAR_2032 = 25 16.76%
META PE_YEAR_2032 = 30 14.73%
META PE_YEAR_2032 = 40 11.56%
META input_data {"marketcap": 899090500000.0, "fcf": 19044000000, "discount_rate": 0.1, "period": 10}
META input_data_url_param input_data={"marketcap": 899090500000.0, "fcf": 19044000000, "discount_rate": 0.1, "period": 10}
In this report, we are doing Reverse DCF assuming for today's current price: 332.75 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 10 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 10 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for META
6. override link: reverse dcf with override in URL for META
7. inf values means, fcf is negative or we do not have data for the stock/ticker



2. Showing REVERSE_DCF_RAW report for META [show/hide charts] Current Market Price: 332.75 as of 2023-12-08
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile
Ticker Entry 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
META revenue 116.61B 117.93B 85.97B 70.70B 55.84B 40.65B 27.64B 17.93B 12.47B 7.87B 5.09B 3.71B 1.97B
META owner_earnings 29.80B 40.55B 25.35B 25.74B 20.81B 17.47B 10.55B 5.42B 4.30B 2.31B -0.61B 1.01B 0.54B
META cashflow::operating 50.48B 57.68B 38.75B 36.31B 29.27B 24.22B 16.11B 10.32B 7.33B 4.22B 1.61B 1.55B 0.70B
META cashflow::fcf 19.04B 38.99B 23.63B 21.21B 15.36B 17.48B 11.62B 7.80B 5.50B 2.86B 0.38B 0.94B 0.41B
META cashflow::realfcf 7.05B 29.83B 17.10B 16.38B 11.21B 13.76B 8.40B 4.84B 3.71B 1.95B -1.20B 0.73B 0.39B
META netincome 23.20B 39.37B 29.15B 18.48B 22.11B 15.93B 10.22B 3.69B 2.94B 1.50B 0.05B 0.67B 0.37B
META operatingincome 28.94B 46.75B 32.67B 23.99B 24.91B 20.20B 12.43B 6.22B 4.99B 2.80B 0.54B 1.76B 1.03B
META marketcap 325.16B 961.62B 788.89B 590.30B 382.91B 521.62B 336.52B 298.59B 207.85B 132.25B 53.40B 0 0
META shares 2.70B 2.86B 2.89B 2.88B 2.92B 2.96B 2.92B 2.85B 2.66B 2.42B 2.01B 1.29B 1.11B

Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically its the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)