Financhill
Buy
64

META Quote, Financials, Valuation and Earnings

Last price:
$650.30
Seasonality move :
3.34%
Day range:
$657.10 - $679.27
52-week range:
$479.80 - $796.25
Dividend yield:
0.31%
P/E ratio:
28.47x
P/S ratio:
8.57x
P/B ratio:
7.79x
Volume:
14.3M
Avg. volume:
16.7M
1-year change:
-7.1%
Market cap:
$1.7T
Revenue:
$201B
EPS (TTM):
$23.49
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $117.9B $116.6B $134.9B $164.5B $201B
Revenue Growth (YoY) 37.18% -1.12% 15.69% 21.94% 22.17%
 
Cost of Revenues $22.6B $23.8B $26B $30.1B $36.2B
Gross Profit $95.3B $92.9B $108.9B $134.4B $164.8B
Gross Profit Margin 80.79% 79.63% 80.72% 81.68% 82%
 
R&D Expenses $24.7B $33.6B $36.5B $43.6B $57.4B
Selling, General & Admin $23.9B $27.1B $23.7B $21.1B $24.1B
Other Inc / (Exp) -$140M -$81M -$366M -$690M --
Operating Expenses $48.5B $59.3B $58.7B $64.6B $81.5B
Operating Income $46.8B $33.6B $50.2B $69.8B $83.3B
 
Net Interest Expenses -- $160M $446M $715M $1.2B
EBT. Incl. Unusual Items $47.3B $28.8B $47.4B $70.7B $85.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.9B $5.6B $8.3B $8.3B $25.5B
Net Income to Company $39.4B $23.2B $39.1B $62.4B $60.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.4B $23.2B $39.1B $62.4B $60.5B
 
Basic EPS (Cont. Ops) $13.99 $8.63 $15.19 $24.61 $23.98
Diluted EPS (Cont. Ops) $13.77 $8.59 $14.87 $23.86 $23.49
Weighted Average Basic Share $2.8B $2.7B $2.6B $2.5B $2.5B
Weighted Average Diluted Share $2.9B $2.7B $2.6B $2.6B $2.6B
 
EBITDA $54.7B $42.2B $61.4B $85.3B $101.9B
EBIT $46.8B $33.6B $50.2B $69.8B $83.3B
 
Revenue (Reported) $117.9B $116.6B $134.9B $164.5B $201B
Operating Income (Reported) $46.8B $33.6B $50.2B $69.8B $83.3B
Operating Income (Adjusted) $46.8B $33.6B $50.2B $69.8B $83.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $33.7B $32.2B $40.1B $48.4B $59.9B
Revenue Growth (YoY) 19.95% -4.47% 24.7% 20.63% 23.78%
 
Cost of Revenues $6.3B $6.9B $7.6B $8.8B $10.9B
Gross Profit $27.3B $25.3B $32.5B $39.6B $49B
Gross Profit Margin 81.15% 78.63% 81.05% 81.75% 81.79%
 
R&D Expenses $7B $8.3B $9.8B $12.1B $17.1B
Selling, General & Admin $7.7B $7.7B $5.5B $4B $7.1B
Other Inc / (Exp) $1M $57M -$61M -$385M --
Operating Expenses $14.7B $14.7B $15B $16.1B $24.2B
Operating Income $12.6B $10.6B $17.5B $23.5B $24.7B
 
Net Interest Expenses -- $160M $136M $251M $456M
EBT. Incl. Unusual Items $12.7B $6.1B $16.8B $23.6B $25.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4B $1.5B $2.8B $2.7B $2.6B
Net Income to Company $10.3B $4.7B $14B $20.8B $22.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $10.3B $4.7B $14B $20.8B $22.8B
 
Basic EPS (Cont. Ops) $3.72 $1.76 $5.46 $8.24 $9.02
Diluted EPS (Cont. Ops) $3.67 $1.76 $5.33 $8.02 $8.88
Weighted Average Basic Share $2.8B $2.6B $2.6B $2.5B $2.5B
Weighted Average Diluted Share $2.8B $2.6B $2.6B $2.6B $2.6B
 
EBITDA $14.6B $13B $20.7B $27.9B $30.2B
EBIT $12.6B $10.6B $17.5B $23.5B $24.7B
 
Revenue (Reported) $33.7B $32.2B $40.1B $48.4B $59.9B
Operating Income (Reported) $12.6B $10.6B $17.5B $23.5B $24.7B
Operating Income (Adjusted) $12.6B $10.6B $17.5B $23.5B $24.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $117.9B $116.6B $134.9B $164.5B $201B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.6B $23.8B $26B $30.1B $36.2B
Gross Profit $95.3B $92.8B $108.9B $134.4B $164.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24.7B $33.9B $36.6B $43.6B $57.4B
Selling, General & Admin $23.9B $27.1B $23.7B $21.1B $24.1B
Other Inc / (Exp) -$140M -$80M -$367M -$690M --
Operating Expenses $48.5B $59.7B $56.8B $64.6B $81.5B
Operating Income $46.8B $33.1B $52.1B $69.8B $83.3B
 
Net Interest Expenses -- $160M $446M $714M $1.2B
EBT. Incl. Unusual Items $47.3B $28.8B $47.4B $70.7B $85.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.9B $5.6B $8.3B $8.3B $25.5B
Net Income to Company $39.4B $23.2B $39.1B $62.4B $60.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.4B $23.2B $39.1B $62.4B $60.5B
 
Basic EPS (Cont. Ops) $13.99 $8.61 $15.20 $24.62 $23.96
Diluted EPS (Cont. Ops) $13.80 $8.59 $14.90 $23.92 $23.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $54.7B $41.8B $63.3B $85.3B $101.9B
EBIT $46.8B $33.1B $52.1B $69.8B $83.3B
 
Revenue (Reported) $117.9B $116.6B $134.9B $164.5B $201B
Operating Income (Reported) $46.8B $33.1B $52.1B $69.8B $83.3B
Operating Income (Adjusted) $46.8B $33.1B $52.1B $69.8B $83.3B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $116.6B $134.9B $164.5B $201B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.8B $26B $30.1B $36.2B --
Gross Profit $92.8B $108.9B $134.4B $164.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $33.9B $36.6B $43.6B $57.4B --
Selling, General & Admin $27.1B $23.7B $21.1B $24.1B --
Other Inc / (Exp) -$80M -$367M -$690M $428M --
Operating Expenses $59.7B $56.8B $64.6B $81.5B --
Operating Income $33.1B $52.1B $69.8B $83.3B --
 
Net Interest Expenses $160M $446M $714M $1.2B --
EBT. Incl. Unusual Items $28.8B $47.4B $70.7B $85.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.6B $8.3B $8.3B $25.5B --
Net Income to Company $23.2B $39.1B $62.4B $60.5B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.2B $39.1B $62.4B $60.5B --
 
Basic EPS (Cont. Ops) $8.61 $15.20 $24.62 $23.96 --
Diluted EPS (Cont. Ops) $8.59 $14.90 $23.92 $23.49 --
Weighted Average Basic Share $10.7B $10.3B $10.1B $10.1B --
Weighted Average Diluted Share $10.8B $10.5B $10.4B $10.3B --
 
EBITDA $41.8B $63.3B $85.3B $101.9B --
EBIT $33.1B $52.1B $69.8B $83.3B --
 
Revenue (Reported) $116.6B $134.9B $164.5B $201B --
Operating Income (Reported) $33.1B $52.1B $69.8B $83.3B --
Operating Income (Adjusted) $33.1B $52.1B $69.8B $83.3B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $48.1B $41B $65.5B $78.2B $82.4B
Short Term Investments $31.4B $26.1B $23.5B $33.9B --
Accounts Receivable, Net $14B $13.5B $16.2B $17B $19.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.6B $5.3B $3.8B $5.2B --
Total Current Assets $66.7B $59.5B $85.4B $100B $108.7B
 
Property Plant And Equipment $70B $92.2B $109.9B $136.3B $196.8B
Long-Term Investments $6.9B $6.8B $7B $7.3B $29.9B
Goodwill $19.2B $20.3B $20.7B $20.7B --
Other Intangibles $634M $897M $788M $915M --
Other Long-Term Assets $2.8B $6.6B $6.8B $12.1B --
Total Assets $166B $185.7B $229.6B $276.1B $366B
 
Accounts Payable $5.1B $6.1B $5.7B $7.7B $8.9B
Accrued Expenses $4.6B $7.7B $8.8B $8.1B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1B $1.4B $1.6B $1.9B --
Other Current Liabilities $5.8B $4.9B $6.4B $6.1B --
Total Current Liabilities $21.1B $27B $32B $33.6B $41.8B
 
Long-Term Debt $13.2B $25.8B $36.2B $47.8B $82.6B
Capital Leases -- -- -- -- --
Total Liabilities $41.1B $60B $76.5B $93.4B $148.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$693M -$3.5B -$2.2B -$3.1B --
Common Equity $124.9B $125.7B $153.2B $182.6B $217.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $124.9B $125.7B $153.2B $182.6B $217.2B
 
Total Liabilities and Equity $166B $185.7B $229.6B $276.1B $366B
Cash and Short Terms $48.1B $41B $65.5B $78.2B $82.4B
Total Debt $13.3B $25.9B $36.3B $47.8B $82.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $48.1B $41B $65.5B $78.2B $82.4B
Short Term Investments $31.4B $26.1B $23.5B $33.9B --
Accounts Receivable, Net $14B $13.5B $16.2B $17B $19.8B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $4.6B $5.3B $3.8B $5.2B --
Total Current Assets $66.7B $59.5B $85.4B $100B $108.7B
 
Property Plant And Equipment $70B $92.2B $109.9B $136.3B $196.8B
Long-Term Investments $6.9B $6.8B $7B $7.3B $29.9B
Goodwill $19.2B $20.3B $20.7B $20.7B --
Other Intangibles $634M $897M $788M $915M --
Other Long-Term Assets $2.8B $6.6B $6.8B $12.1B --
Total Assets $166B $185.7B $229.6B $276.1B $366B
 
Accounts Payable $5.1B $6.1B $5.7B $7.7B $8.9B
Accrued Expenses $4.6B $7.7B $8.8B $8.1B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1B $1.4B $1.6B $1.9B --
Other Current Liabilities $5.8B $4.9B $6.4B $6.1B --
Total Current Liabilities $21.1B $27B $32B $33.6B $41.8B
 
Long-Term Debt $13.2B $25.8B $36.2B $47.8B $82.6B
Capital Leases -- -- -- -- --
Total Liabilities $41.1B $60B $76.5B $93.4B $148.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$693M -$3.5B -$2.2B -$3.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $124.9B $125.7B $153.2B $182.6B $217.2B
 
Total Liabilities and Equity $166B $185.7B $229.6B $276.1B $366B
Cash and Short Terms $48.1B $41B $65.5B $78.2B $82.4B
Total Debt $13.3B $25.9B $36.3B $47.8B $82.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $39.4B $23.2B $39.1B $62.4B $60.5B
Depreciation & Amoritzation $8B $8.7B $11.2B $15.5B $18.6B
Stock-Based Compensation $9.2B $12B $14B $16.7B $20.4B
Change in Accounts Receivable -$3.1B $231M -$2.4B -$1.5B -$1.8B
Change in Inventories -- -- -- -- --
Cash From Operations $57.7B $50.5B $71.1B $91.3B $115.8B
 
Capital Expenditures $18.6B $31.4B $27.3B $37.3B $69.7B
Cash Acquisitions $851M $1.3B $629M $270M $4.2B
Cash From Investing -$7.6B -$29B -$24.5B -$47.2B -$102B
 
Dividends Paid (Ex Special Dividend) -- -- -- $5.1B $5.3B
Special Dividend Paid
Long-Term Debt Issued -- $9.9B $8.5B $10.4B --
Long-Term Debt Repaid -$677M -$850M -$1.1B -$2B --
Repurchase of Common Stock $44.5B $28B $19.8B $30.1B $26.2B
Other Financing Activities -$5.5B -$3.3B -$7.1B -$14B --
Cash From Financing -$50.7B -$22.1B -$19.5B -$40.8B -$20.4B
 
Beginning Cash (CF) $16.8B $15B $42B $44.2B $36.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1B -$1.3B $27.2B $2.6B -$6.3B
Ending Cash (CF) $15.2B $13.1B $69.3B $46.1B $30.6B
 
Levered Free Cash Flow $39.1B $19B $43.8B $54.1B $46.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $10.3B $4.7B $14B $20.8B $22.8B
Depreciation & Amoritzation $2B $2.4B $3.2B $4.5B $5.4B
Stock-Based Compensation $2.4B $3B $3.4B $4.3B $5.9B
Change in Accounts Receivable -$2B -$1.7B -$2.8B -$3B -$2.5B
Change in Inventories -- -- -- -- --
Cash From Operations $18.1B $14.5B $19.4B $28B $36.2B
 
Capital Expenditures $5.4B $9B $7.7B $14.4B $21.4B
Cash Acquisitions $521M $62M $64M $9M $3.4B
Cash From Investing $5.8B -$7.5B -$6.5B -$21.5B -$34.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- $1.3B $1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$172M -$235M -$307M -$411M --
Repurchase of Common Stock $20.1B $6.9B $5.9B -- --
Other Financing Activities -$1.5B $38M -$2.2B -$3.8B --
Cash From Financing -$21.7B -$7.1B -$8.4B -$5.5B $25.1B
 
Beginning Cash (CF) $16.8B $15B $42B $44.2B $36.7B
Foreign Exchange Rate Adjustment -$130M $425M $396M -$714M -$17M
Additions / Reductions $2.1B $345M $4.9B $311M $27.2B
Ending Cash (CF) $18.7B $15.7B $47.3B $43.8B $63.9B
 
Levered Free Cash Flow $12.7B $5.5B $11.7B $13.6B $14.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $39.4B $23.2B $39.1B $62.4B $60.5B
Depreciation & Amoritzation $8B $8.7B $11.2B $15.5B $18.6B
Stock-Based Compensation $9.2B $12B $14B $16.7B $20.4B
Change in Accounts Receivable -$3.1B $231M -$2.4B -$1.5B -$1.8B
Change in Inventories -- -- -- -- --
Cash From Operations $57.7B $50.5B $71.1B $91.3B $115.8B
 
Capital Expenditures $18.6B $31.4B $27.3B $37.3B $69.7B
Cash Acquisitions $851M $1.3B $629M $270M $4.2B
Cash From Investing -$7.6B -$29B -$24.5B -$47.2B -$102B
 
Dividends Paid (Ex Special Dividend) -- -- -- $5.1B $5.3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$677M -$850M -$1.1B -$2B --
Repurchase of Common Stock $44.5B $28B $19.8B $30.1B $26.2B
Other Financing Activities -$5.5B -$3.3B -$7.1B -$14B --
Cash From Financing -$50.7B -$22.1B -$19.5B -$40.8B -$20.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1B -$1.3B $27.2B $2.6B -$6.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $39.1B $19B $43.8B $54.1B $46.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $23.2B $39.1B $62.4B $60.5B --
Depreciation & Amoritzation $8.7B $11.2B $15.5B $18.6B --
Stock-Based Compensation $12B $14B $16.7B $20.4B --
Change in Accounts Receivable $231M -$2.4B -$1.5B -$1.8B --
Change in Inventories -- -- -- -- --
Cash From Operations $50.5B $71.1B $91.3B $115.8B --
 
Capital Expenditures $31.4B $27.3B $37.3B $69.7B --
Cash Acquisitions $1.3B $629M $270M $4.2B --
Cash From Investing -$29B -$24.5B -$47.2B -$102B --
 
Dividends Paid (Ex Special Dividend) -- -- $5.1B $5.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.9B $8.5B $10.4B -- --
Long-Term Debt Repaid -$850M -$1.1B -$2B -$1.2B --
Repurchase of Common Stock $28B $19.8B $30.1B $26.2B --
Other Financing Activities -$3.3B -$7.1B -$14B -$8.7B --
Cash From Financing -$22.1B -$19.5B -$40.8B -$20.4B --
 
Beginning Cash (CF) $57.6B $119.7B $152.7B $88B --
Foreign Exchange Rate Adjustment -$638M $113M -$786M $235M --
Additions / Reductions -$1.3B $27.2B $2.6B -$6.3B --
Ending Cash (CF) $55.7B $147.1B $154.5B $81.9B --
 
Levered Free Cash Flow $19B $43.8B $54.1B $46.1B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock