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



We have 2 report results for ticker: META - Meta Platforms, Inc., also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for META price: 614.38 as of date: 2025-03-24 [show/hide charts] Current Market Price: 614.38 as of 2025-03-24

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_2027 = 7 41.37%
META PE_YEAR_2027 = 10 27.13%
META PE_YEAR_2027 = 15 12.21%
META PE_YEAR_2027 = 20 2.48%
META PE_YEAR_2027 = 25 -4.56%
META PE_YEAR_2027 = 30 -9.99%
META PE_YEAR_2027 = 40 -18.0%
META input_data {"marketcap": 1550996156369.92, "cashflow_fcf_key": 91328000000.0, "discount_rate": 0.1, "period": 3}
META input_data_url_param input_data={"marketcap": 1550996156369.92, "cashflow_fcf_key": 91328000000.0, "discount_rate": 0.1, "period": 3}
In this report, we are doing Reverse DCF assuming for today's current price: 614.38 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 3 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 3 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, cashflow::operating 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: 614.38 as of 2025-03-24

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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010
META revenue 164.50B 134.90B 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 59.14B 45.91B 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 91.33B 71.11B 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 54.07B 44.07B 19.29B 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 37.38B 30.04B 7.30B 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 62.36B 39.10B 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 69.38B 46.75B 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 1478.11B 906.16B 318.67B 957.97B 785.88B 588.06B 381.45B 519.64B 335.23B 297.45B 207.05B 131.74B 53.20B 0.0 0.0
META ev 1463.05B 882.68B 313.91B 941.36B 768.31B 568.98B 371.43B 511.56B 326.33B 302.47B 212.65B 138.34B 52.32B 0.0 0.0
META shares 2.61B 2.63B 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
META shares_calc 2.52B 2.57B 2.66B 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 it's 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)


Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting πŸ›Œ

*No account required, We promise to be respectful of your time and never spam you...