/
DCF Valuation
Base-case fair value
$281.30
Intrinsic $375.06 · 25% MOS
Current price: $577.22
Base-case summary
Our base-case DCF for Meta Platforms, Inc. (META) projects 10 years of free cash flow growth at 4.4% for years 1–5 and 2.2% for years 6–10, anchored to 4.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $48.3B in trailing free cash flow, this produces an intrinsic value of $375.06 per share. A 25% safety margin gives a fair value of $281.30, suggesting the stock is currently 51% overvalued against the $577.22 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$48.3B
Cash & equivalents
$81.2B
Total debt
$86.8B
Shares outstanding
2.6B