Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
META trades against a final fair-value range of $585.59-$1,006.45, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
A sudden macro advertising recession colliding with peak AI infrastructure commitments forces free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. generation into severe contraction, threatening capital return policies.
Massive AI infrastructure capex fails to generate commensurate revenue returns, permanently depressing ROIC.
Intensifying competition from short-form video erodes core Family of Apps engagement and ad pricing.
Reality Labs fails to reach commercial viability, acting as a permanent and expanding multi-billion dollar capital sink.
| 項目 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|---|
| 売上高 | — | $116.61B | $134.90B+15.7% | $164.50B+21.9% | $200.97B+22.2% | +14.6% |
| 売上総利益 | — | $91.36B | $108.94B | $134.34B | $164.79B | +15.9% |
| 営業利益 | — | $28.94B | $46.75B | $69.38B | $83.28B | +30.2% |
| 純利益 | — | $23.20B | $39.10B+68.5% | $62.36B+59.5% | $60.46B-3.0% | +27.1% |
| EPS (希薄化後) | $13.77 | $8.59 | $14.87 | $23.86 | — | +14.7% |
| EBITDA | — | $37.69B | $59.05B | $86.88B | $105.71B | +29.4% |
| 研究開発 | — | $35.34B | $38.48B | $43.87B | $57.37B | +12.9% |
| 販管費 | — | $27.08B | $23.71B | $21.09B | $24.14B | -2.8% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
