Free Cash Flow
Facebook Inc (FB)
$282.05
14.38 (+5.37%)
Year A/P | 2013 Actual | 2014 Actual | 2015 Actual | 2016 Actual | 2017 Actual | 2018 Actual | 2019 Actual | 2020 Projected | 2021 Projected | 2022 Projected | 2023 Projected | 2024 Projected |
| Revenue | 7,872.00 | 12,466.00 | 17,928.00 | 27,638.00 | 40,653.00 | 55,838.00 | 70,697.00 | 102,203.07 | 147,749.80 | 213,594.40 | 308,782.59 | 446,391.35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | ||||||||||||
| Operating Cash Flow | 4,222.00 | 7,326.00 | 10,320.00 | 16,108.00 | 24,216.00 | 29,274.00 | 36,314.00 | 57,176.27 | 82,656.84 | 119,492.81 | 172,744.70 | 249,728.25 |
| Operating Cash Flow (%) | ||||||||||||
| Capital Expenditure | -1,362.00 | -1,831.00 | -2,523.00 | -4,491.00 | -6,733.00 | -13,915.00 | -15,102.00 | -18,273.34 | -26,416.85 | -38,189.49 | -55,208.62 | -79,812.30 |
| Capital Expenditure (%) | ||||||||||||
| Free Cash Flow | 2,860.00 | 5,495.00 | 7,797.00 | 11,617.00 | 17,483.00 | 15,359.00 | 21,212.00 | 38,902.93 | 56,240.00 | 81,303.31 | 117,536.08 | 169,915.95 |
FCF Unlevered from cash flow statement