Meta Platforms: A Great Business At A Very Rich Price

Summary:

  • Meta Platforms has shown phenomenal growth and its business model of connecting people and businesses is still strong.
  • Facebook continues to grow, especially in the Asia-Pacific and Rest of the World regions.
  • Despite challenges like Apple’s ATT policy, Meta remains profitable and has reined in its costs and expenses. However, the share price is overvalued by 89%.

Facebook Changes Its Name To "Meta"

Leon Neal

Meta Platforms (NASDAQ:META) has shown itself to be one of the great businesses. It is a growth giant whose revenue has compounded by nearly 35% since 2010, the business model remains phenomenally strong despite the usual doubts, the much-derided Facebook keeps

Reconciliation of GAAP Net Income to NOPAT

Economic Category (Values in millions except per share amounts)

2011

2012

2013

2014

2015

2016

2017

2018

2019

2020

2021

2022

LTM

GAAP Net Income

$ 668.00

$ 32.00

$ 1,491.00

$ 2,925.00

$ 3,669.00

$ 10,188.00

$ 15,920.00

$ 22,111.00

$ 18,485.00

$ 29,146.00

$ 39,370.00

$ 23,200.00

$ 29,732.00

Total Hidden Non-Operating Expense, Net

$ 4.00

$ 23.00

$ 173.00

$ (9.00)

$ 69.00

$ 66.00

$ –

$ –

$ 5,000.00

$ –

$ –

$ 5,336.00

$ 6,501.00

Reported Non-Operating Expense, Net

$ 61.00

$ 44.00

$ 50.00

$ 84.00

$ 31.00

$ (91.00)

$ (391.00)

$ (448.00)

$ (826.00)

$ (509.00)

$ (531.00)

$ 125.00

$ (3.00)

Reported Derivative Related Expenses, Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Other Financing Expenses, Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Company Defined Other Non-Operating Expenses, Net

$ 19.00

$ (7.00)

$ (6.00)

$ 88.00

$ 60.00

$ 75.00

$ 1.00

$ 204.00

$ 78.00

$ 163.00

$ (70.00)

$ 401.00

$ –

Reported Acquisition and Merger Expenses, Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Legal, Regulatory, and Insurance Related Expenses, Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Interest Expense/(Income), Net

$ 42.00

$ 51.00

$ 56.00

$ (4.00)

$ (29.00)

$ (166.00)

$ (392.00)

$ (652.00)

$ (904.00)

$ (672.00)

$ (461.00)

$ (276.00)

$ (3.00)

Reported Expenses/(Income) from Discontinued Operations, Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Losses/(Income) from Unconsolidated Subsidiaries, Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Foreign Currency Expenses, Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Non-Operating Other Real Estate Owned Expense/(Income), Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Other Non-Operating Expense/(Income), Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Write-Downs (Non-Operating), Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Restructuring Expenses, Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Other Non-Recurring Expense/(Income), Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Total Derived Data for the Net Income to NOPAT Reconciliation

$ 61.17

$ 127.49

$ 190.06

$ (70.73)

$ 186.96

$ (2,154.74)

$ (2,251.38)

$ (1,478.47)

$ (897.72)

$ (1,115.70)

$ 1,285.56

$ 1,160.12

$ 969.39

Change in Total Reserves

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Goodwill Amortization Expense, Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

ESO Expense (Employee Stock Options)

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Interest for PV of Operating Leases

$ 37.83

$ 33.96

$ 41.39

$ 46.14

$ 61.83

$ 80.26

$ 173.73

$ 504.26

$ 483.14

$ 452.52

$ 586.04

$ 710.47

$ 655.31

Classification Disclosure Adjustment

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Non-Operating Tax Adjustment

$ 23.34

$ 93.53

$ 148.66

$ (116.87)

$ 125.14

$ (2,235.00)

$ (2,425.11)

$ (1,982.73)

$ (1,380.86)

$ (1,568.22)

$ 699.52

$ 449.65

$ 314.08

Reported After-Tax Non-Operating Expense/(Income), Net

$ 332.00

$ 21.00

$ 9.00

$ 15.00

$ 19.00

$ 29.00

$ 14.00

$ 1.00

$ –

$ –

$ –

$ –

$ –

Reported Minority Interest Expense, Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Loss/(Gain) from Discontinued Operations After-Tax, Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Preferred Dividends, Net

$ 332.00

$ 21.00

$ 9.00

$ 15.00

$ 19.00

$ 29.00

$ 14.00

$ 1.00

$ –

$ –

$ –

$ –

$ –

Reported Dividends on Redeemable Preferred Stock, Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Reported Other After-Tax Charges, Net

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

$ –

Net Operating Profit After Tax (NOPAT)

$ 1,126.17

$ 247.49

$ 1,913.06

$ 2,944.27

$ 3,974.96

$ 8,037.26

$ 13,291.62

$ 20,185.53

$ 21,761.28

$ 27,521.30

$ 40,124.56

$ 29,821.12

$ 37,199.39

Zero-Growth Value

2018

2019

2020

2021

2022

LTM

NOPAT

$ 20,185.53

$ 21,761.28

$ 27,521.30

$ 40,124.56

$ 29,821.12

$ 37,475.97

WACC

7.43%

6.64%

5.21%

5.77%

7.39%

8.39%

Excess cash

$ 39,997.24

$ 53,441.06

$ 60,234.70

$ 45,639.42

$ 38,405.82

$ 50,906.90

Net Assets from Discontinued Operations

$ –

$ –

$ –

$ –

$ –

$ –

Net Deferred Tax Liability

$ –

$ –

$ –

$ –

$ –

$ –

Net Deferred Compensation Assets

$ –

$ –

$ –

$ –

$ –

$ –

Fair Value of Unconsolidated Subsidiary Assets (non-op)

$ –

$ –

$ –

$ –

$ –

$ –

Fair Value of Total Debt

$ 1,621.17

$ 3,701.76

$ 10,974.25

$ 10,711.74

$ 9,923.00

$ 18,380.00

Fair Value of Preferred Capital

$ –

$ –

$ –

$ –

$ –

$ –

Fair Value of Minority Interests

$ –

$ –

$ –

$ –

$ –

$ –

Value of Outstanding ESO After-Tax

$ –

$ –

$ –

$ –

$ –

$ –

Pensions Net Funded Status

$ –

$ –

$ –

$ –

$ –

$ –

Zero-Growth Book Value

$ 310,052.09

$ 377,469.43

$ 577,500.46

$ 730,327.29

$ 432,016.18

$ 479,201.13

Outstanding Shares

2,890

2,854

2,851

2,815

2,687

2756

Zero-Growth Book Value per Share

$ 107.28

$ 132.26

$ 202.56

$ 259.44

$ 160.78

$ 173.88


Analyst’s Disclosure: I/we have no stock, option or similar derivative position in any of the companies mentioned, and no plans to initiate any such positions within the next 72 hours. I wrote this article myself, and it expresses my own opinions. I am not receiving compensation for it (other than from Seeking Alpha). I have no business relationship with any company whose stock is mentioned in this article.

Seeking Alpha’s Disclosure: Past performance is no guarantee of future results. No recommendation or advice is being given as to whether any investment is suitable for a particular investor. Any views or opinions expressed above may not reflect those of Seeking Alpha as a whole. Seeking Alpha is not a licensed securities dealer, broker or US investment adviser or investment bank. Our analysts are third party authors that include both professional investors and individual investors who may not be licensed or certified by any institute or regulatory body.


Leave a Reply

Your email address will not be published. Required fields are marked *