Stock Analysis on Net

Meta Platforms Inc. (NASDAQ:META)

$24.99

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Meta Platforms Inc., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income
Net noncash charges
Changes in assets and liabilities
Net cash provided by operating activities
Cash paid for interest, net of amounts capitalized, net of tax1
Capitalized interest, net of tax2
Purchases of property and equipment
Lease liabilities arising from obtaining right-of-use assets, finance leases
Free cash flow to the firm (FCFF)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


The cash flow data over the five-year period reveals notable fluctuations and an overall positive trend in operating cash generation and free cash flow. The net cash provided by operating activities exhibits a consistent increase, moving from $38.7 billion in 2020 up to $91.3 billion in 2024. This signifies strong operational performance and improved cash conversion over time, with a significant acceleration especially notable from 2022 onwards.

In contrast, the free cash flow to the firm (FCFF) demonstrates more variability during the same period. It rose sharply from $23.5 billion in 2020 to a peak of $38.96 billion in 2021, followed by a steep decline to $19.07 billion in 2022. After this trough, free cash flow rebounded to $44.1 billion in 2023 and further increased to $54.7 billion in 2024. The dip in 2022 suggests either increased capital expenditures or other cash outflows impacting free cash flow despite healthy operating cash flows.

Operating cash flow trend:
There is a sustained increase in the cash generated from operations, nearly doubling over the five-year span, indicating robust business performance and efficient cash management.
Free cash flow volatility:
The FCFF pattern indicates intermittent capital investments or variations in working capital, with a notable decline in 2022. The recovery in subsequent years signals a stabilization or reduction in such outflows.
Cash flow relationship:
The divergence between operating cash flow and FCFF in 2022 highlights management's strategic outlays or extraordinary expenses during that year, which impacted the available free cash despite strong operational cash generation.

Overall, the financial data suggests improving operational strength and cash profitability, with transient fluctuations in free cash flow likely due to investments or expenditures that are potentially geared towards future growth or strategic initiatives.


Interest Paid, Net of Tax

Meta Platforms Inc., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Effective Income Tax Rate (EITR)
EITR1
Interest Paid, Net of Tax
Cash paid for interest, net of amounts capitalized, before tax
Less: Cash paid for interest, net of amounts capitalized, tax2
Cash paid for interest, net of amounts capitalized, net of tax
Interest Costs Capitalized, Net of Tax
Capitalized interest, before tax
Less: Capitalized interest, tax3
Capitalized interest, net of tax

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 See details »

2 2024 Calculation
Cash paid for interest, net of amounts capitalized, tax = Cash paid for interest, net of amounts capitalized × EITR
= × =

3 2024 Calculation
Capitalized interest, tax = Capitalized interest × EITR
= × =


Effective Income Tax Rate (EITR)
The effective income tax rate exhibits an overall upward trend from 12.2% in 2020 to 19.5% in 2022, indicating an increasing tax burden over these years. However, this rate declines subsequently to 17.6% in 2023 and further to 11.8% in 2024, suggesting a significant reduction in the tax expense relative to income in the most recent period analyzed.
Cash Paid for Interest, Net of Amounts Capitalized, Net of Tax
Data for cash paid for interest is only available for the years ending 2023 and 2024. The figures indicate growth, with payments increasing from $369 million in 2023 to $429 million in 2024. This rise may reflect higher borrowing costs, increased debt levels, or changes in capital structure policies.
Capitalized Interest, Net of Tax
Capitalized interest also shows an upward trajectory during the same period, rising from $233 million in 2023 to $339 million in 2024. This increase may imply more investments in long-term assets or projects requiring interest capitalization, possibly indicating expansion or increased capital expenditure activities.

Enterprise Value to FCFF Ratio, Current

Meta Platforms Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV)
Free cash flow to the firm (FCFF)
Valuation Ratio
EV/FCFF
Benchmarks
EV/FCFF, Competitors1
Alphabet Inc.
Comcast Corp.
Netflix Inc.
Take-Two Interactive Software Inc.
Walt Disney Co.
EV/FCFF, Sector
Media & Entertainment
EV/FCFF, Industry
Communication Services

Based on: 10-K (reporting date: 2024-12-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Meta Platforms Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Enterprise value (EV)1
Free cash flow to the firm (FCFF)2
Valuation Ratio
EV/FCFF3
Benchmarks
EV/FCFF, Competitors4
Alphabet Inc.
Comcast Corp.
Netflix Inc.
Take-Two Interactive Software Inc.
Walt Disney Co.
EV/FCFF, Sector
Media & Entertainment
EV/FCFF, Industry
Communication Services

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 See details »

2 See details »

3 2024 Calculation
EV/FCFF = EV ÷ FCFF
= ÷ =

4 Click competitor name to see calculations.


The analysis of the financial data reveals notable fluctuations in the enterprise value (EV), free cash flow to the firm (FCFF), and their ratio over the five-year period.

Enterprise Value (EV)
The enterprise value exhibits considerable volatility. Starting at approximately $693 billion at the end of 2020, it declines significantly to around $459 billion by the end of 2022. In the subsequent years, a strong rebound is observed, reaching over $1.69 trillion by the end of 2024. This pattern indicates a period of valuation contraction followed by considerable expansion.
Free Cash Flow to the Firm (FCFF)
The free cash flow to the firm shows an overall upward trend despite some fluctuations. It increases from about $23.5 billion in 2020 to nearly $39 billion in 2021, before declining to approximately $19.1 billion in 2022. Thereafter, FCFF recovers and grows steadily, reaching around $54.7 billion in 2024. This trajectory suggests improvements in operating efficiency or cash generation capacity after a temporary dip.
EV to FCFF Ratio
The EV/FCFF ratio, which reflects the valuation relative to free cash flow, displays a declining trend initially, dropping from 29.48 in 2020 to 15.4 in 2021. Afterward, the ratio increases steadily to reach 30.96 by 2024, surpassing the initial level. This increase in the ratio in later years suggests that the enterprise value is growing at a faster rate than the free cash flow, implying higher market valuation multiples or expectations.

In summary, the data indicates significant volatility in the company's valuation metrics with a marked recovery and growth phase in recent years. The initial decline in enterprise value and free cash flow around 2022 may reflect external challenges or market conditions that temporarily impacted the company's financial performance. The subsequent strong growth in both EV and FCFF, alongside a rising EV/FCFF ratio, points to a possible renewed investor confidence and improved business fundamentals towards the end of the period analyzed.