Skip to content
StockMarketAgent
Direct answer
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. Fair value range: low $586, high $1006, with mid-point at $797.
Stock analysis

META fair value $586–$1,006

By StockMarketAgent.AI team· supervised by
已分析: 2026-05-08下次更新: 2026-08-08Methodology v2.5Review: automatedArchetype: Growth infrastructure
View archive
股价
$616.81
▲ +179.76 (+29.14%)
公允价值
$797
$586–$1006
评级
强力买入
confidence 88/100
上行空间
+29.1%
upside to fair value
安全边际
$677.08
MoS level · 15%
市值
$1.57T
P/E fwd 17.0
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • Composite fair value $797 with high case $1,006.
  • Implied upside of 29.1% to fair value.
  • Moat 9/10 · confidence 88/100 · Growth infrastructure.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$797
Margin of safety
+22.6%
Confidence
88/100
Moat
9/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$616.81Price
Low $585.59
Mid $796.57
High $1,006.45

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.

  • Network effects across billions of
    Network effects across billions of daily active users.
  • Unmatched user data enabling superior
    Unmatched user data enabling superior ad targeting.
  • Bull thesis
    The $796 composite successfully isolates the core ad moat from the near-term capex distortion.

§2 看空情景

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.

该论点可能失败的方式

AI Capex Failure

Low-Medium· Low

Massive AI infrastructure capex fails to generate commensurate revenue returns, permanently depressing ROIC.

FV impact
Reduces fair value to $585.59 (Bear Case).

TikTok Engagement Erosion

· Medium

Intensifying competition from short-form video erodes core Family of Apps engagement and ad pricing.

FV impact
-20% to base fair value.

Reality Labs Perpetual Sink

Medium-High· Low

Reality Labs fails to reach commercial viability, acting as a permanent and expanding multi-billion dollar capital sink.

FV impact
-15% to base fair value.
需关注的早期预警信号
指标当前触发阈值
Capex-to-revenue structurally exceeding 35% without ad yield expansion.MonitorDeterioration versus the report thesis
Consecutive quarters of declining daily active users.MonitorDeterioration versus the report thesis
Reality Labs operating losses accelerating past $25B annually.MonitorDeterioration versus the report thesis
Deteriorating return on ad spend (ROAS) for advertisers.MonitorDeterioration versus the report thesis
Failure to maintain leadership in open-source AI foundations.MonitorDeterioration versus the report thesis

§3 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3T−4CAGR
期间2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
营业收入$116.61B$134.90B$164.50B$200.97B+14.6%
毛利$91.36B$108.94B$134.34B$164.79B+15.9%
营业利润$28.94B$46.75B$69.38B$83.28B+30.2%
净利润$23.20B$39.10B$62.36B$60.46B+27.1%
每股收益(摊薄)$13.77$8.59$14.87$23.86+14.7%
EBITDA$37.69B$59.05B$86.88B$105.71B+29.4%
研发$35.34B$38.48B$43.87B$57.37B+12.9%
销售管理费用$27.08B$23.71B$21.09B$24.14B-2.8%

质量评分

Piotroski F 评分
5 / 9
0–9 质量综合
Altman Z 评分
8.96
破产风险 (>3 安全)
Beneish M 评分
-3.01
盈利操纵风险
OCF / 净利润
1.92×
>1 表示盈利质量高
会计质量门槛
Pass
经行业调整门槛
ROIC
19.9%
投入资本回报率
第 3 节

Numbers analysis

现金流

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.

资本配置

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
BALANCE SHEET FAQ

META balance sheet questions

  1. META (META)'s balance sheet section reports total assets, total liabilities, shareholders' equity, and the structure of debt versus cash so leverage and liquidity can be read directly.
FAQ

META — frequently asked questions

  1. Based on our latest analysis, META looks meaningfully undervalued. The current price is $617 versus a composite fair-value midpoint of $797 (range $586–$1006), which implies roughly 29.1% upside to the midpoint.
Related coverage

Names readers of META also follow

Same archetype: growth-infra