Free Cash Flow Build Up

Facebook, Inc. (FB)

$ 333.98
+9.22 (+2.84%)
Year
A/P
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue 27,63840,65355,83870,69785,965114,473.35152,435.86202,987.78270,304.09359,944.35
EBITDA 14,87023,62529,68530,57340,04258,359.3877,712.96103,484.70137,803.07183,502.36
EBIT 12,52820,60025,37024,83233,18049,259.7965,595.6987,349.02116,316.35154,890.04
Tax Rate 18.38%22.63%12.81%25.50%12.16%18.30%18.30%18.30%18.30%18.30%
EBIAT 10,225.1615,938.6422,119.8518,499.9029,14640,247.4053,594.5471,367.9695,035.53126,551.93
Depreciation 2,3423,0254,3155,7416,8629,099.5912,117.2716,135.6921,486.7228,612.31
Accounts Receivable --1,839-1,755-1,931-1,817-4,469.08-5,241.07-6,979.15-9,293.63-12,375.65
Inventories ----------
Accounts Payable -78440543-32265.27529.37704.92938.691,249.98
Capital Expenditure -4,491-6,733-13,915-15,102-15,115-22,133.68-29,473.82-39,248.14-52,263.90-69,596.05
UFCF 8,076.1610,469.6411,204.857,750.9019,04423,009.5031,526.2941,981.2855,903.4274,442.53
WACC
PV UFCF 20,382.2324,737.8529,180.2634,420.4540,601.66
SUM PV UFCF 149,322.45