Stock Analysis on Net

Meta Platforms Inc. (NASDAQ:META)

Economic Value Added (EVA)

Microsoft Excel

EVA is registered trademark of Stern Stewart.

Economic value added or economic profit is the difference between revenues and costs,where costs include not only expenses, but also cost of capital.


Economic Profit

Meta Platforms Inc., economic profit calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net operating profit after taxes (NOPAT)1 56,844 38,290 20,828 40,147 27,980
Cost of capital2 15.96% 15.91% 15.62% 16.00% 16.10%
Invested capital3 165,969 141,324 101,764 92,809 80,951
 
Economic profit4 30,348 15,805 4,928 25,298 14,943

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 NOPAT. See details »

2 Cost of capital. See details »

3 Invested capital. See details »

4 2024 Calculation
Economic profit = NOPAT – Cost of capital × Invested capital
= 56,84415.96% × 165,969 = 30,348

Item Description The company
Economic profit Economic profit is a measure of corporate performance computed by taking the spread between the return on invested capital and the cost of capital, and multiplying by the invested capital. Meta Platforms Inc. economic profit increased from 2022 to 2023 and from 2023 to 2024.

Net Operating Profit after Taxes (NOPAT)

Meta Platforms Inc., NOPAT calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income 62,360 39,098 23,200 39,370 29,146
Deferred income tax expense (benefit)1 (4,737) 131 (3,277) 609 (997)
Increase (decrease) in deferred revenue2 97 149 (70) 225 101
Increase (decrease) in accrued severance and other personnel liabilities3 (76) (696) 772
Increase (decrease) in equity equivalents4 (4,716) (416) (2,575) 834 (896)
Interest expense 715 446 176 15 14
Interest expense, operating lease liability5 789 697 533 388 330
Adjusted interest expense 1,504 1,143 709 403 344
Tax benefit of interest expense6 (316) (240) (149) (85) (72)
Adjusted interest expense, after taxes7 1,188 903 560 319 272
Interest income (2,517) (1,639) (452) (476) (686)
Investment income, before taxes (2,517) (1,639) (452) (476) (686)
Tax expense (benefit) of investment income8 529 344 95 100 144
Investment income, after taxes9 (1,988) (1,295) (357) (376) (542)
Net operating profit after taxes (NOPAT) 56,844 38,290 20,828 40,147 27,980

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Elimination of deferred tax expense. See details »

2 Addition of increase (decrease) in deferred revenue.

3 Addition of increase (decrease) in accrued severance and other personnel liabilities.

4 Addition of increase (decrease) in equity equivalents to net income.

5 2024 Calculation
Interest expense on capitalized operating leases = Operating lease liability × Discount rate
= 20,234 × 3.90% = 789

6 2024 Calculation
Tax benefit of interest expense = Adjusted interest expense × Statutory income tax rate
= 1,504 × 21.00% = 316

7 Addition of after taxes interest expense to net income.

8 2024 Calculation
Tax expense (benefit) of investment income = Investment income, before tax × Statutory income tax rate
= 2,517 × 21.00% = 529

9 Elimination of after taxes investment income.

Item Description The company
NOPAT Net operating profit after taxes is income from operations, but after removement of taxes calculated on cash basis that are relevant to operating income. Meta Platforms Inc. NOPAT increased from 2022 to 2023 and from 2023 to 2024.

Cash Operating Taxes

Meta Platforms Inc., cash operating taxes calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Provision for income taxes 8,303 8,330 5,619 7,914 4,034
Less: Deferred income tax expense (benefit) (4,737) 131 (3,277) 609 (997)
Add: Tax savings from interest expense 316 240 149 85 72
Less: Tax imposed on investment income 529 344 95 100 144
Cash operating taxes 12,827 8,095 8,950 7,290 4,959

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Cash operating taxes Cash operating taxes are estimated by adjusting income tax expense for changes in deferred taxes and tax benefit from the interest deduction. Meta Platforms Inc. cash operating taxes decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Invested Capital

Meta Platforms Inc., invested capital calculation (financing approach)

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Finance lease liabilities, current 76 90 129 75 54
Long-term debt 28,826 18,385 9,923
Finance lease liabilities, non-current 633 600 558 506 469
Operating lease liability1 20,234 18,849 16,668 13,873 10,654
Total reported debt & leases 49,769 37,924 27,278 14,454 11,177
Stockholders’ equity 182,637 153,168 125,713 124,879 128,290
Net deferred tax (assets) liabilities2 (9,578) (4,864) (4,946) (1,729) (2,258)
Deferred revenue3 772 675 526 596 335
Accrued severance and other personnel liabilities4 76 772
Equity equivalents5 (8,806) (4,113) (3,648) (1,133) (1,923)
Accumulated other comprehensive (income) loss, net of tax6 3,097 2,155 3,530 693 (927)
Adjusted stockholders’ equity 176,928 151,210 125,595 124,439 125,440
Construction in progress7 (26,802) (24,269) (25,052) (14,687) (11,288)
Marketable securities8 (33,926) (23,541) (26,057) (31,397) (44,378)
Invested capital 165,969 141,324 101,764 92,809 80,951

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Addition of capitalized operating leases.

2 Elimination of deferred taxes from assets and liabilities. See details »

3 Addition of deferred revenue.

4 Addition of accrued severance and other personnel liabilities.

5 Addition of equity equivalents to stockholders’ equity.

6 Removal of accumulated other comprehensive income.

7 Subtraction of construction in progress.

8 Subtraction of marketable securities.

Item Description The company
Invested capital Capital is an approximation of the economic book value of all cash invested in going-concern business activities. Meta Platforms Inc. invested capital increased from 2022 to 2023 and from 2023 to 2024.

Cost of Capital

Meta Platforms Inc., cost of capital calculations

Capital (fair value)1 Weights Cost of capital
Equity2 1,740,624 1,740,624 ÷ 1,789,397 = 0.97 0.97 × 16.31% = 15.86%
Long-term debt and finance lease liabilities3 28,539 28,539 ÷ 1,789,397 = 0.02 0.02 × 5.31% × (1 – 21.00%) = 0.07%
Operating lease liability4 20,234 20,234 ÷ 1,789,397 = 0.01 0.01 × 3.90% × (1 – 21.00%) = 0.03%
Total: 1,789,397 1.00 15.96%

Based on: 10-K (reporting date: 2024-12-31).

1 US$ in millions

2 Equity. See details »

3 Long-term debt and finance lease liabilities. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 1,210,942 1,210,942 ÷ 1,248,961 = 0.97 0.97 × 16.31% = 15.81%
Long-term debt and finance lease liabilities3 19,170 19,170 ÷ 1,248,961 = 0.02 0.02 × 4.61% × (1 – 21.00%) = 0.06%
Operating lease liability4 18,849 18,849 ÷ 1,248,961 = 0.02 0.02 × 3.70% × (1 – 21.00%) = 0.04%
Total: 1,248,961 1.00 15.91%

Based on: 10-K (reporting date: 2023-12-31).

1 US$ in millions

2 Equity. See details »

3 Long-term debt and finance lease liabilities. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 489,413 489,413 ÷ 515,398 = 0.95 0.95 × 16.31% = 15.48%
Long-term debt and finance lease liabilities3 9,317 9,317 ÷ 515,398 = 0.02 0.02 × 4.06% × (1 – 21.00%) = 0.06%
Operating lease liability4 16,668 16,668 ÷ 515,398 = 0.03 0.03 × 3.20% × (1 – 21.00%) = 0.08%
Total: 515,398 1.00 15.62%

Based on: 10-K (reporting date: 2022-12-31).

1 US$ in millions

2 Equity. See details »

3 Long-term debt and finance lease liabilities. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 647,169 647,169 ÷ 661,623 = 0.98 0.98 × 16.31% = 15.95%
Long-term debt and finance lease liabilities3 581 581 ÷ 661,623 = 0.00 0.00 × 2.70% × (1 – 21.00%) = 0.00%
Operating lease liability4 13,873 13,873 ÷ 661,623 = 0.02 0.02 × 2.80% × (1 – 21.00%) = 0.05%
Total: 661,623 1.00 16.00%

Based on: 10-K (reporting date: 2021-12-31).

1 US$ in millions

2 Equity. See details »

3 Long-term debt and finance lease liabilities. See details »

4 Operating lease liability. See details »

Capital (fair value)1 Weights Cost of capital
Equity2 754,633 754,633 ÷ 765,810 = 0.99 0.99 × 16.31% = 16.07%
Long-term debt and finance lease liabilities3 523 523 ÷ 765,810 = 0.00 0.00 × 2.90% × (1 – 21.00%) = 0.00%
Operating lease liability4 10,654 10,654 ÷ 765,810 = 0.01 0.01 × 3.10% × (1 – 21.00%) = 0.03%
Total: 765,810 1.00 16.10%

Based on: 10-K (reporting date: 2020-12-31).

1 US$ in millions

2 Equity. See details »

3 Long-term debt and finance lease liabilities. See details »

4 Operating lease liability. See details »


Economic Spread Ratio

Meta Platforms Inc., economic spread ratio calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Economic profit1 30,348 15,805 4,928 25,298 14,943
Invested capital2 165,969 141,324 101,764 92,809 80,951
Performance Ratio
Economic spread ratio3 18.29% 11.18% 4.84% 27.26% 18.46%
Benchmarks
Economic Spread Ratio, Competitors4
Alphabet Inc. 26.75% 20.10% 11.70% 31.01% 14.01%
Comcast Corp. -0.97% -2.81% -7.28% -2.27% -3.91%
Netflix Inc. 4.74% -1.73% -2.50% 1.97% -3.46%
Walt Disney Co. -10.98% -12.59% -10.44% -13.26% -15.53%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Economic profit. See details »

2 Invested capital. See details »

3 2024 Calculation
Economic spread ratio = 100 × Economic profit ÷ Invested capital
= 100 × 30,348 ÷ 165,969 = 18.29%

4 Click competitor name to see calculations.

Performance ratio Description The company
Economic spread ratio The ratio of economic profit to invested capital, also equal to the difference between return on invested capital (ROIC) and cost of capital. Meta Platforms Inc. economic spread ratio improved from 2022 to 2023 and from 2023 to 2024.

Economic Profit Margin

Meta Platforms Inc., economic profit margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Economic profit1 30,348 15,805 4,928 25,298 14,943
 
Revenue 164,501 134,902 116,609 117,929 85,965
Add: Increase (decrease) in deferred revenue 97 149 (70) 225 101
Adjusted revenue 164,598 135,051 116,539 118,154 86,066
Performance Ratio
Economic profit margin2 18.44% 11.70% 4.23% 21.41% 17.36%
Benchmarks
Economic Profit Margin, Competitors3
Alphabet Inc. 17.38% 12.39% 8.35% 20.56% 11.15%
Comcast Corp. -1.68% -4.87% -12.87% -4.46% -8.44%
Netflix Inc. 4.94% -1.93% -2.98% 2.30% -4.09%
Walt Disney Co. -19.98% -24.59% -21.49% -33.80% -41.76%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Economic profit. See details »

2 2024 Calculation
Economic profit margin = 100 × Economic profit ÷ Adjusted revenue
= 100 × 30,348 ÷ 164,598 = 18.44%

3 Click competitor name to see calculations.

Performance ratio Description The company
Economic profit margin The ratio of economic profit to sales. It is the company profit margin covering income efficiency and asset management. Economic profit margin is not biased in favor of capital-intensive business models, because any added capital is a cost to the economic profit margin. Meta Platforms Inc. economic profit margin improved from 2022 to 2023 and from 2023 to 2024.