MM: Largest risk esp. if they cannot deliver on the revenue side!

<aside> 🖼️

Overview

<aside> 💡

Investor Takeaway

<aside> 🔮

Prediction (Base)

Meta Platforms Valuation Model (Google Sheets)

Key Item 2025 E Y/Y 2026 E Y/Y 2027 E Y/Y 2028 E Y/Y 2029 E Y/Y 2030 E Y/Y
Capex $71 billion 81% $120 billion 69% $140 billion 17% $130 billion 7% $120 billion -8% $100 billion -17%
Opex $116.4 billion 22.4% $154.8 billion 33.0% $185.1 billion 19.6% $211.5 billion 14.0% $237.2 billion 12.0% $251.0 billion 6.0%
Depreciation $19.6 billion 26.6% $33.9 billion 73.0% $51.2 billion 50.7% $67.9 billion 32.6% $83.4 billion 22.7% $92.3 billion 10.7%

<aside> 📈

Key Catalysts

<aside> ⚠️

Key Downsides

Meta Platforms key capex announcement timelines

Meta Platforms Planned Data Centers and their Capacity