Valuation | Welcome to stockcalc’s blog archive. We’ve launched a new blog! Visit us here.

Facebook (FB:NAS) Fundamental Valuation Report

This Analyst style Report was generated using the tools available on the Stockcalc.com website.
Patchell Brook Equity Analytics Inc. emphasizes that all activities conducted by users at or via this website are at their own risk.
The user assumes all risks associated with the use of this website including, but not limited to, all terms and conditions mentioned in the legal disclaimer.

Start a free 30 day trial using the promo code Stockcalc30 at www.stockcalc.com/registration.aspx.

Valuation Summary:

Facebook$137.42 (USD) Close Price as of01/03/2017

Based on the analysis conducted in this report, Facebook, (FB:NAS) is found to be (refer below to each of the models for detailed calculations and assumptions).

Discounted Cash Flow

Using a discounted cash flow model we generated an intrinsic value of $172.48 (USD) for FB:NAS
Details of the DCF model are shown below
Comparables Model

Using similar companies and price based ratios we generated a valuation of $83.29 (USD) for FB:NAS. We also generated a valuation of $147.74 (USD) using other metrics and comparables.

The comparable companies were Alphabet (GOOG:NAS)

Details of the Comparables Model are shown below
Multiples

Using a multiples approach we generated a valuation of $187.23 (USD) for FB:NAS

Details of the Multiples Model are shown below
Adjusted Book Value versus Historical Price to Book

Using an Adjusted Book Value versus Historical Price to Book we generated a value of $139.55 (USD) for FB:NAS

Details of the Adjusted Book Value Model are shown below
Analyst Data

In the Stockcalc database there are 11 analysts that provide a valuation for FB:NAS.
The 11 analysts have a concensus valuation for FB:NAS for 2017 of $153.45 (USD).

Details of the Analyst Data are shown below
Summary

If you would like to explore this company further you can start with a quick DCF analysis at https://www.stockcalc.com?ss=00FA3DAB533B48018848579C6AF1A59F

Company Overview (FB:NAS USD)

Bid:Ask	137.09:137.10
Price	137.10
Change %Change	-0.07 – -0.05%
Day Range	136.51 – 137.14
52 Week Range	104.40 – 137.82
Open Price	136.80
Day Volume	3568030
Average Volume	18749200
P/E Ratio	39.25
Diluted EPS	3.49
Shares Outstanding	2889981334
Market Cap	396,216,440,891

Summary chart

Detailed Company Description

Facebook Inc operates a social networking website. The Company’s products are Facebook, Instagram, Messenger, WhatsApp, and Oculus. Its products enable people to connect and share through mobile devices and personal computers.

Financial Data for FB:NAS

The following presents the last up to 5 years of the companies Income Statement, Balance Sheet and Cash Flow data.

Income Statement


Line Item USD Millions	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31
Total Revenue	5,089	7,872	12,466	17,928	27,638
Cost Of Revenue	1,364	1,875	2,153	2,867	3,789
Gross Profit	3,725	5,997	10,313	15,061	23,849
Selling General And Administration	1,788	1,778	2,653	4,020	5,503
Research And Development	1,399	1,415	2,666	4,816	5,919
EBITDA	1,194	3,821	6,176	8,162	14,870
Depreciation and Amortization	649	1,011	1,243	1,945	2,342
Operating Expense	3,187	3,193	5,319	8,836	11,422
Operating Income	538	2,804	4,994	6,225	12,427
EBIT	545	2,810	4,933	6,217	12,528
Interest Income	14	19	27	52	176
Interest Expense	51	56	23	23	10
Pre-Tax Income	494	2,754	4,910	6,194	12,518
Tax Provision	441	1,254	1,970	2,506	2,301
Net Income	53	1,500	2,940	3,688	10,217

Diluted Average Shares	2,166	2,517	2,664	2,853	2,925
Diluted EPS	0.01	0.60	1.10	1.29	3.49

Balance Sheet


Line Item USD Millions	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31
Total Assets	15,103	17,895	40,184	49,407	64,961
Current Assets	11,267	13,070	13,670	21,652	34,401
Cash And Cash Equivalents	2,384	3,323	4,315	4,907	8,903
Other Short Term Investments	7,242	8,126	6,884	13,527	20,546
Receivables	1,170	1,160	1,678	2,559	3,993
Inventory	0	0	0	0	0
PrepaidAssets	471	461	793	659	959
Deferred Income Taxes	0	0	0	0	0
Other Current Assets	0	0	0	0	0
Total Non Current Assets	3,836	4,825	26,514	27,755	30,560
Gross PPE	3,273	4,142	5,784	7,819	11,803
Accumulated Depreciation	-882	-1,260	-1,817	-2,132	-3,212
Net PPE	2,391	2,882	3,967	5,687	8,591
Goodwill	587	839	17,981	18,026	18,122
Intangibles	801	883	3,929	3,246	2,535
Other Non Current Assets	57	221	637	796	1,312

Total liabilities	3,348	2,425	4,088	5,189	5,767
Current Liabilities	1,052	1,100	1,424	1,925	2,875
Payables	234	268	378	413	582
Current debt	0	0	0	201	0
Current capital lease obligation	365	239	114	7	0
Other current liabilities	0	0	0	1,304	2,293
Non Current Liabilities	2,296	1,325	2,664	3,264	2,892
Long Term Debt	1,500	0	0	0	0
Long Term Capital Lease	491	237	119	107	0
Other Non Current Liabilities	305	1,088	0	0	0
Total Equity	11,755	15,470	36,096	44,218	59,194
Stockholders Equity	11,755	15,470	36,096	44,218	59,194
Preferred Stock	0	0	0	0	0
CapitalStock	0	0	0	0	0
Common Stock	0	0	0	0	0
Treasury Stock	0	0	0	0	0
Retained Earnings	1,659	3,159	6,099	9,787	21,670
Other Equity	0	0	0	0	0
Total Liabilities and Total Equity	15,103	17,895	40,184	49,407	64,961

Cash Flow


Line Item USD Millions	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31
Net Income	53	1,500	2,940	3,688	10,217
Depreciation and amortization	649	1,011	1,243	1,945	2,342
Amortization of debt discount/premium and issuance costs	0	0	0	0	0
Investment/asset impairment charges	0	0	0	0	0
Investments losses (gains)	0	0	0	0	0
Deferred income taxes	-186	-37	-210	-795	-457
Stock based compensation	1,572	906	1,786	2,960	3,218
Accounts receivable	-170	-378	-610	-973	-1,489
Inventory	0	0	0	0	0
Prepaid expenses	-14	-45	-123	-144	-159
Accounts payable	1	26	31	18	14
Accrued liabilities	160	-38	328	513	1,014
Income Tax Payable	0	0	0	0	0
Interest payable	0	0	0	0	0
Other working capital	-15	711	140	1,353	1,311
Other non-cash items	-438	566	-68	34	97

Net cash provided by operating activities	1,612	4,222	5,457	8,599	16,108

Investments in property, plant, and equipment	-1,235	-1,362	-1,831	-2,523	-4,491
Property, plant, and equipment reductions	0	0	0	0	0
Acquisitions, net	-911	-368	-4,975	-313	-123
Purchases of investments	-10,309	-7,434	-9,104	-15,938	-22,341
Sales/Maturities of investments	5,433	6,551	10,347	9,238	15,155
Other investing activities	-2	-11	-350	102	61

Net cash used for investing activities	-7,024	-2,624	-5,913	-9,434	-11,739

Debt issued	1,496	0	0	0	0
Debt repayment	-366	-1,891	-243	-119	-312
Common stock issued	6,760	1,478	0	0	0
Preferred stock issued	0	0	0	0	0
Cash dividends paid	0	0	0	0	0
Other financing activities	-1,607	-254	1,814	1,701	2

Net cash provided by, used for activities	6,283	-667	1,571	1,582	-310

Effect of exchange rates	1	8	-123	-155	0
Net change in cash	872	939	992	592	3,996
Cash at beginning of period	1,512	2,384	3,323	4,315	4,907
Cash at end of period	2,384	3,323	4,315	4,907	8,903
Operating cash flow	1,612	4,222	5,457	8,599	16,108
Capital expenditure	-1,235	-1,362	-1,831	-2,523	-4,491
Free cash flow	377	2,860	3,626	6,076	11,617

Ratio Data for FB:NAS

Profitability Ratios


Year	2012	2013	2014	2015	2016
Gross Margin (%)	73.2	76.18	82.73	84.01	86.29
Operation Margin (%)	10.57	35.62	40.06	34.72	44.96
Tax Rate (%)	89.27	45.53	40.12	40.46	18.38
Net Margin (%)	0.63	18.94	23.46	20.47	36.86
Sales per Employee	1M	1M	1M	1M	2M
EBIT Margin (%)	10.71	35.7	39.57	34.68	45.33
EBITDA Margin (%)	23.46	48.54	49.54	45.53	53.8
Net Profit Margin (%)	1.04	19.05	23.58	20.57	36.97
Interest Coverage	10.69	50.18	214.48	270.3	1252.8

Efficiency Ratios


Year	2012	2013	2014	2015	2016
Days In Sales	45.4	42.38	40.8	43.13	43.26
Days In Inventory
Days In Payment	17.13	14.79	22.29	23.68	23.99
Cash Conversion Cycle
Receivable Turnover	8.04	8.61	8.95	8.46	8.44
Inventory Turnover
Payment Turnover	21.31	24.67	16.37	15.41	15.22
Fixed Assets Turnover	2.63	2.99	3.64	3.71	3.87
Assets Turnover	0.47	0.48	0.43	0.4	0.48
ROE (%)	0.4	10.95	11.34	9.14	19.7
ROA (%)	0.3	9.04	10.07	8.19	17.82
ROIC (%)	0.59	10.08	11.18	9.03	19.38
FCF Sales Ratio (%)	7.41	36.33	29.09	33.89	42.03
FCF Net Income Ratio (%)	711.32	190.67	123.33	164.75	113.7
Capital Expenditure Sales Ratio (%)	24.27	17.3	14.69	14.07	16.25

Financial Health


Year	2012	2013	2014	2015	2016
Current Ratio	10.71	11.88	9.6	11.25	11.97
Quick Ratio	10.26	11.46	9.04	10.91	11.63
Long Term Debt Total Capital Ratio (%)	14.48	1.51	0.33	0.24
Long Term Debt Equity Ratio	0.17	0.02	0	0
Financial Leverage	1.28	1.16	1.11	1.12	1.1
Total Debt To Equity Ratio	0.2	0.03	0.01	0.01	0

Valuation Ratios


Year	2012	2013	2014	2015	2016
Sustainable Growth Rate (%)	0.4	7.45	16.04	8.97	15.66
Payout Ratio (%)	0	0	0	0	0
Cash Return	0.01	0.02	0.02	0.02	0.03
Sales Per Share	2.35	2.61	4.31	5.62	8.53
Book Value Per Share	4.96	5.12	7.65	14.62	18.78
CFO Per Share	0.74	1.4	1.96	2.59	4.35
FCF Per Share	0.17	0.99	1.27	1.76	3
Earning Yield (%)	0.04	0.75	1.37	0.95	2.25
PE Ratio	2661.97	133.29	72.92	105.72	44.42
Sales Yield (%)	8.83	4.78	5.52	5.37	7.41
PS Ratio	11.33	20.93	18.12	18.64	13.49
Book Value Yield (%)	18.62	9.37	9.8	13.96	16.32
PB Ratio	5.37	10.67	10.21	7.16	6.13
CF Yield (%)	2.8	2.55	2.52	2.48	3.78
PCF Ratio	35.77	39.16	39.75	40.38	26.45
FCF Yield (%)	0.65	1.8	1.63	1.69	2.6
FCF Ratio	152.94	55.41	61.35	59.32	38.39
Dividend Yield (%)
Forward Dividend Yield (%)
Forward Earning Yield (%)	2.23	1.99	2.19	2.6	4.46
Forward PE Ratio	44.84	50.25	45.66	38.46	22.42
PEG Ratio	1.47	1.45	1.82	1.02	0.52
PEG Payback	9.08	8.79	10.27	7.55	5.62
Dividend Rate
Working Capital Per Share	4.31	3.76	5.36	6.12	9.62
EV To EBITDA	46.79	41.33	33.33	42.74	24.05
Buy Back Yield (%)		0	0
Total Yield (%)		0	0

Valuation Details and Assumptions

Cost of Capital

We have calculated the WACC for FB:NAS to be 7.94 based on the following assumptions:

Component

Value

Cost Of

Common Equity

376622367446

100

7.94

Debt (Book Value)

5.06

Preferred (Book Value)

Enterprise Value

376622367446

100

Weighted Average Cost of Capital

WACC

7.94

The Company’s Beta was calculated as 0.717 using a 60 month time frame and the Nasdaq index.

Note: Higher risk premiums imply investors require greater returns

The Company’s Cost of Preferred equity was calculated using the preferred stock dividend divided by the book value of prefrerred shares for the company

The Company’s Cost of Debt was calculated as the weighted average Interest paid for the last 3 years divided by the book value of weighted average interest bearing debt outstanding

Analyst Coverage

We have 11 Analysts covering FB:NAS.

FB:NAS Facebook

Current Price: 136.9401 USD

Analyst Consensus
USD Millions	2017	2018	2019
Mean EPS	5.3566	6.4909	7.4843
# EPS Analysts	10	9	3
Mean Revenue	37,749.4	46,910.2	56,070.7
# Revenue Analysts	9	8	3
Mean Target Price	153.4545
Mean Cash Flow	6.3643	7.5052	9.1970
Mean EBITDA	21,351.9	26,319.2	35,612.7
Mean Net Income	14,909.3	18,141.9	21,750.7
Mean Debt Outstanding	-7,486.6	-14,227.3	68,872.1
Mean Tax Rate	21.6200	21.8750	21.0000
Mean Growth Rate	23.1550
Mean Capital Expenditure	6,951.0	7,316.7	8,574.4

Analyst Recommendation
Buy	Hold	Sell	Rating(out of 5)	Recommendation	As Of
10	2	1	4.3846	Outperform	2017-2-28

Based on the 11 Analysts we have covering FB:NAS we see a consensus price target for 2017 of $153.45 (USD).

Forecasted Financial Statements

The resulting projections of the 11 analysts are shown here:

Income Statement Projections for
FB:NAS Facebook

millions10183

Line Item USD Millions	2012	2013	2014	2015	2016	Weighted Average	2017	2018	2019
Total Revenue	5,089	7,872	12,466	17,928	27,638	100.00	37,749	46,910	56,071
Cost Of Revenue	1,364	1,875	2,153	2,867	3,789	15.66	4,304	5,404	5,369
Gross Profit	3,725	5,997	10,313	15,061	23,849	84.34	33,446	41,506	50,701
Selling General And Administration	1,788	1,778	2,653	4,020	5,503	21.22	5,832	7,324	7,276
Research And Development	1,399	1,415	2,666	4,816	5,919	22.78	6,262	7,863	7,812
EBITDA	1,194	3,821	6,176	8,162	14,870	50.11	21,352	26,319	35,613
Depreciation and Amortization	649	1,011	1,243	1,945	2,342	9.66	2,944	3,737	6,335
Operating Expense	3,187	3,193	5,319	8,836	11,422	44.00	16,611	20,641	24,672
Operating Income	538	2,804	4,994	6,225	12,427	40.34	16,835	20,864	26,029
EBIT	545	2,810	4,933	6,217	12,528	40.45	18,408	22,582	29,278
Interest Income	14	19	27	52	176	0.46	172	214	255
Interest Expense	51	56	23	23	10	0.14	43	54	92
Pre-Tax Income	494	2,754	4,910	6,194	12,518	40.32	18,365	22,528	29,186
Tax Provision	441	1,254	1,970	2,506	2,301	11.33	3,456	4,386	7,436
Net Income	53	1,500	2,940	3,688	10,217	28.98	14,909	18,142	21,751
Diluted Average Shares	2,166	2,517	2,664	2,853	2,925		2,783	2,795	2,906

Diluted EPS	0.01	0.60	1.10	1.29	3.49		5.36	6.49	7.48
# Of Analysts							10	9	3

As a measure of Cash flow for the company we start with the EBITDA above and adjust as you see in the Discounted Cash Flow Analysis

Discounted Cash Flow

Using a Discounted Cash flow model we generate a Value per share for FB:NAS of $172.48 (USD)

Year	2017	2018	2019	Terminal Growth Rate(%)2.9
EBITDA (Cash Flow)	21351900000	26319200000	35612700000	36645468300
Normalizations & Adjustments	0	0	0	0
Normalized EBITDA	21351900000	26319200000	35612700000	36645468300
Tax Rate(%)18.3815	3924799498.50	4837863748.00	6546148450.50	6735986755.56
+/- Tax Loss Carry Forward	0	0	0	0
Net Operating After Tax Cash Flow	17,427,100,502	21,481,336,252	29,066,551,550	29,909,481,544
Capital Investment Required (Estimate)	-2288400000	-2288400000	-2288400000	-2288400000
Tax Shields on Capital Investment	301103970	301103970	301103970	301103970
Incremental Working Capital Requirements	293000000	293000000	293000000	293000000
Discretionary Cash Flow	15,732,804,471	19,787,040,222	27,372,255,519	28,215,185,514
Terminal Multiple ( 100 / (WACC – Growth Rate ))				19.84
Capitalized Terminal Value				559,825,109,412
Year: (For Discounted Calculations)	1	2	3	3+
WACC:	7.94	7.94	7.94	7.94
Discounted Annual Cash Flows	14,575,509,053	16,983,062,549	21,765,234,182	445,148,723,625
Present Value of Discretionary Cash Flow				53,323,805,783
Discounted Terminal Value				445,148,723,625
Total Discounted Cash Flow				498,472,529,408
Present Value of Tax Shields				0
Redundant Assets				0
Enterprise Value				498,472,529,408
Less Interest Bearing Debt				0
En Block Fair MarketValue(FMV) Equity				498,472,529,408
Book Value of Preferred Equity				0
Value of Common Equity				498,472,529,408
Number of Fully Diluted Shares Outstanding				2889981334
Calculated Value Per Share ($/share)				$172.48 (USD)

Comparable Companies

(Using Price Based Ratios)

We ran FB:NAS against comparable companies in its space and generated a valution of $83.29 (USD). The comparable companies included Alphabet (GOOG:NAS)

Company FB:NAS	End Date Value
Earnings/Share	$3.49 (USD)
Book Value/Share	$20.48 (USD)
Sales/Share	$9.45 (USD)
Cash Flow/Share	$5.51 (USD)
EBITDA/Share	$5.08 (USD)

Price Based on Comps	Adjustment Factor (%)
$103.16 (USD)	0
$83.85 (USD)	0
$60.21 (USD)	0
$87.90 (USD)	0
$81.36 (USD)	0

FB:NAS	Ratios Used	Average Values	GOOG:NAS
38.84	PE Ratio	29.56	29.56
6.62	PB Ratio	4.09	4.09
14.34	PS Ratio	6.37	6.37
24.61	PCF Ratio	15.96	15.96
24.36	EV to EBITDA	16.00	16.00

Comparables chart

Other Ratios

Companies that do not have revenue yet or experience negative incomes can be valued against their peer group using other ratios such as Cash/share, Returns, Market Cap and Net PPE.

Using this approach we generate a valuation for FB:NAS of $147.74 (USD)

Company FB:NAS	End Date Value
Cash/Share	$3.04 (USD)
Book Value/Share	$20.48 (USD)
MarketCap	391708070010
1 Year Return	0.256
NetPPE	8591000000

Price Based on Comps	Adjustment Factor (%)
$136.38 (USD)	0
$90.90 (USD)	0
$178.56 (USD)	0
$126.27 (USD)	0
$206.58 (USD)	0

Ratios Used	Average Values	GOOG:NAS
Cash / Share	18.35	18.35
Book Value / Share	185.48	185.48
Market Cap	522289882661.00	522289882661
1 Year Return	0.17	0.17
Net PPE	34234000000.00	34234000000.00

Multiples Approach

(We use the term multiples to describe valuing the company against its previous ratio values)
Using a multiples model we see FB:NAS is and generate a valuation of $187.23 (USD)

Ratios	Ratio Average
PE Ratio	73.42
PB Ratio	6.82
PS Ratio	17.15
PCF Ratio	37.00
EV to EBITDA	34.32

Price Based on Comparables	Adjustment Factor
$256.25 (USD)	0
$139.65 (USD)	0
$162.02 (USD)	0
$203.77 (USD)	0
$174.48 (USD)	0

Company FB:NAS	End Date Value
Earnings/Share	$3.49 (USD)
Book Value/Share	$20.48 (USD)
Sales/Share	$9.45 (USD)
Cash Flow/Share	$5.51 (USD)
EBITDA/Share	$5.08 (USD)

Adjusted Book Value versus Historical Price to Book

The average the Price to Book ratio for FB:NAS for the last 4 years was 6.82

We ran the Adjusted Book Value for FB:NAS as follows and see a value of $20.47 (USD)

By multiplying these we get an adjusted valuation of $139.55 (USD)

Line Item	Most Recent Book Value	Estimated FMV	Realizable %
Total Assets	64961000000	64961000000	0
Current Assets	34401000000	34401000000	0
Cash and Cash Equilivents	8903000000	8903000000	100.00
Other Short Term Investments	20546000000	20546000000	100.00
Receivables	3993000000	3993000000	100.00
Inventory	0	0	0.00
Prepaid Assets	959000000	959000000	100.00
Deferred Income Taxes	0	0	0.00
Other Current Assets	0	0	0.00
Non-Current Assets	30560000000	30560000000	0
Gross PPE	11803000000	11803000000	0
Accumulated Depreciation	-3212000000	-3212000000	0
Net PPE	8591000000	8591000000	100.00
Goodwill	18122000000	18122000000	100.00
Other Intangible Assets	2535000000	2535000000	100.00
Other Non-Current Assets	1312000000	1312000000	100.00
Total Liabilities	5767000000	5767000000	0
Current Liabilities	2875000000	2875000000	0
Payables	582000000	582000000	100.00
Current Debt	0	0	0.00
Current Capital Lease Obligation	0	0	0.00
Other Current Liabilities	2293000000	2293000000	100.00
Non-Current Liabilities	2892000000	2892000000	0
Long Term Debt	0	0	0.00
Long Term Capital Lease Obligation	0	0	0.00
Other Non-Current Liabilities	2892000000	2892000000	100.00
Total Equity	59194000000	59194000000	0
Stockholder’s Equity	59194000000	59194000000	0
Preferred Stock	0	0	0.00
Common Stock	59194000000	59194000000	0
Treasury Stock	0	0	0.00
Retained Earnings	21670000000	21670000000	100.00
Other Equity	-21670000000	-21670000000	100.00
Total Liabilities and Equity	64961000000	64961000000	0

ANBV Equity Common Shareholders	59194000000
Number Shares Outstanding	2892000000
Adjusted NetBook Value per Share USD $	$20.47

Sector and Industry Analysis

FB:NAS	2016	2015	2014	2013	2012
P:E	–	105.72	72.92	133.29	2661.97
P:B	–	7.16	10.21	10.67	5.37
P:S	–	18.64	18.12	20.93	11.33
P:CF	–	40.38	39.75	39.16	35.77
EV:EBITDA	–	42.74	33.33	41.33	46.79

Technology:Internet Content & Information	2016	2015	2014	2013	2012	2011	2010	2009	2008	2007
P:E	–	49.08	46.08	91.82	45.38	74.01	33.13	119.40	42.28	54.87
P:B	–	4.20	4.32	6.45	3.21	3.79	4.74	4.01	5.90	6.45
P:S	–	4.26	5.27	7.00	4.80	3.46	3.85	4.37	4.01	7.58
P:CF	–	28.95	25.88	29.10	16.01	16.09	16.60	20.21	12.19	25.45
EV:EBITDA	–	23.99	21.59	13.44	14.66	20.67	11.89	18.12	10.57	26.62

Summary

If you would like to explore this company further you can start with a quick DCF analysis at https://www.stockcalc.com?ss=00FA3DAB533B48018848579C6AF1A59F

About Stockcalc:

If you would like to explore the Stockcalc website and quickly run valuation reports like this simply create an account at www.stockcalc.com. Use the walk-throughs (click the walking man icon), videos (video icon on each page) or the help menu to understand navigating the site. The site also has a number of tools for detailed data query, backtesting, forecasting and valuation. We have a no restrictions 30 day free trial available with promo code ‘‘Stockcalc30’’.www.stockcalc.com/registration.aspx

Notice to User:

The contents of this website are provided on an ‘‘as is’’ or ‘‘as available’’ basis with all faults and may not be current in all cases. The information on this website is subject to continuous change and Patchell Brook Equity Analytics Inc. assumes no responsibility to update or amend such information. Patchell Brook Equity Analytics Inc. does not claim that all information, calculations or opinions presented on its website are true, reliable, or complete. Accordingly, you should not rely on any of the information as authoritative or as a substitute for the exercise of your own skill and judgment in making an investment or other decision. Any information, data, opinions, calculation or recommendations provided by third parties through links to other websites or otherwise made available through this website are solely those of the third party and not of Patchell Brook Equity Analytics Inc. Please refer to the “Terms of Use” on www.stockcalc.com for further information.

Please read this notice carefully: By accessing this website, you acknowledge and agree to the following:
Show text.

Patchell Brook Equity Analytics Inc. Website Disclaimer:
(for any or all of www.patchellbrook.com, www.stockcalc.com or www.eqyst.com which may be referred to as “website”, “the website” , “this website”, “its website” or ” Patchell Brook Equity Analytics Inc. website” in this website disclaimer)
Entering this website constitutes a legal and valid electronic signature and hence, represents evidence of your express consent to be bound by the terms and conditions of this legal disclaimer. If you disagree with any part of this disclaimer, or are unclear as to the meaning of any part of this legal disclaimer, entering this website is strictly prohibited. By agreeing to enter this website, both authorized and unauthorized users waive their right to later pursue any form of legal action in any jurisdiction for any loss, harm, or damage, however caused, resulting from accessing this website

Investment Decisions:

Persons accessing this website are strongly encouraged to obtain appropriate professional advice before making any investment or financial decision as the website and all of its contents may not be considered as grounds for an investment or other decision.

As Is:

The contents of this website are provided on an “as is” or “as available” basis with all faults and may not be current in all cases. The information on this website is subject to continuous change, and Patchell Brook Equity Analytics Inc. assumes no responsibility to update or amend such information. Patchell Brook Equity Analytics Inc. does not claim that all information or opinions presented on its website are true, reliable, or complete. Accordingly, you should not rely on any of the information as authoritative or as a substitute for the exercise of your own skill and judgment in making an investment or other decision. Any information, data, opinions or recommendations provided by third parties through links to other websites or otherwise made available through this website are solely those of the third party and not of Patchell Brook Equity Analytics Inc.
Patchell Brook Equity Analytics Inc. makes all reasonable efforts to ensure it receives information from sources it deems reliable, fair, and accurate. Information provided by Patchell Brook Equity Analytics Inc. and information provided by those other sources on this website is not subject to any guarantee as to its accuracy or completeness or as to its currency. Neither Patchell Brook Equity Analytics Inc. nor any third party owner, licensor or supplier of information used or made available through this website, including market data, quotation information and databases, and including news, articles, text, graphs, audio clips, video clips, broadcasts and seminars (“Data”) makes or is liable for any representation, warranty or condition, whether express or implied, concerning the Data or the use thereof including, without limitation, that (i) the Data will meet your needs, or that the Data will be available for use at any particular time or for any particular purpose or will be error free, or (ii) the Data is up-to-date, accurate, in sequence, reliable, complete or suitable for any purpose. Further, Patchell Brook Equity Analytics Inc. disclaims any implied warranty of merchantability or non-infringement.
Database Information provided by Morningstar is copyrighted © 2016 Morningstar. All Rights Reserved. The database or other information where identified contained herein: (1) is proprietary to Morningstar and/or it content providers; (2) may not be copied or distributed; and (3) is not warranted to be accurate, complete or timely. Neither Morningstar nor its content providers are responsible for any damages or loss arising from any use of this information. Past performance is no guarantee of future results.
Changes may be made at any time to this service and the information contained therein without prior notice.

Rules of Use:

Patchell Brook Equity Analytics Inc. may, from time to time, change the rules that govern your use of this website. Patchell Brook Equity Analytics Inc. shall have the right at any time, without providing individual notice, to change, modify, add, or delete the terms and conditions applicable to your use of the website or any part thereof. Any changed terms shall be effective immediately upon notice thereof, which may be given by any means including, but not limited to, posting the changed terms on the website, by electronic or conventional mail, or by any other means by which you obtain notice thereof. Any use of the website by you after such notice shall be deemed to constitute acceptance by you of the changed terms.

Service Interruptions:

Patchell Brook Equity Analytics Inc. endeavours to offer customers an electronic service that is easy to use, reliable, secure and capable of meeting their investment information needs. From time to time, however, interruptions, errors or other deficiencies in service may occur. This may be due to a variety of factors, some of which are outside the control of Patchell Brook Equity Analytics Inc., including interruptions in the accessibility of the Internet, a system outage in facilities of a third party service provider (including stock exchanges, Data providers and back office service providers), and market conditions that may result in general market volatility, volatility affecting a particular security or class of securities, or heavy demand and high volumes of trading activity.
By entering, you expressly accept that Patchell Brook Equity Analytics Inc. does not warrant, guarantee, or represent (expressly or impliedly) that the website is free from technical malfunction or human error, or that any services obtained through this website are of fitting quality and suitable for any particular purpose, and you expressly accept that Patchell Brook Equity Analytics Inc. will not and cannot be held liable (in all forms of legal liability) for any errors, inaccuracies or omissions (including any third party) and any loss or damages, whether incidental, consequential, or otherwise, resulting from its use or inability to use by any party, or in connection with any error, interruption, delay in operation or incomplete transmission, or line or system failure
Without limiting the foregoing, “real time” or “delayed” quotes viewed on this website, particularly in times of high volumes of trading and market volatility, may not be reflective of a current trading price of a security. Further, all express or implied, direct or indirect, representations, warranties and conditions in respect of Data arising or implied by statute, common law, custom, usage of trade, course of performance, course of dealing or otherwise, including but not limited to any warranties or conditions of merchantable quality and fitness for a particular purpose are expressly excluded.

Own Risk:

Patchell Brook Equity Analytics Inc. emphasizes that all activities conducted by users at or via this website are at their own risk. The user assumes all risks associated with the use of this website including, but not limited to, all terms and conditions mentioned in this legal disclaimer. The content, accuracy, opinions expressed, and other internal or external links provided at these sites are not investigated, verified, modified, or endorsed by Patchell Brook Equity Analytics Inc. Users are solely responsible for making all enquiries and investigation before proceeding with any online or offline access or transaction with any of these third parties.

Other users located on the Patchell Brook Equity Analytics Inc. website may express their opinions or present their analysis for consumption in various locations available on the Patchell Brook Equity Analytics Inc. website. All users assume their own risk associated with any information they obtain from other users located on the Patchell Brook Equity Analytics Inc. website. Patchell Brook Equity Analytics Inc. disclaims all liabilities regarding the content of these pages and any use thereof that could be made by any person. Patchell Brook Equity Analytics Inc. expressly disclaims any liability for losses or damages, whether direct, indirect, specific or consequential incurred by any user of this website and whether by contract, negligence or otherwise.

Personal Use:

The information and opinions included on this website are made available by Patchell Brook Equity Analytics Inc. for informational and personal use only and they may be modified without prior notice.
You may view, print, or store temporarily extracts from this website without alteration, addition, or deletion for the purposes only of your own reference and personal, non-commercial use. If you legitimately download information or software from this website, where it is available to be legitimately downloaded, you agree that you will not copy, remove, or obscure any copyright or other notices or legends contained in any such information. Except as otherwise provided in this paragraph; neither this website nor any part of it may be otherwise copied, reproduced, distributed, or transmitted in any media (including, without limitation, via any other website) without the written permission of Patchell Brook Equity Analytics Inc. No other use of the information or materials contained on this website is permitted. All rights reserved. Patchell Brook Equity Analytics Inc. reserves the right to pursue any necessary legal action for any copyright infringement
Data analysis and/or reports produced for consumption or sale though the Patchell Brook Equity Analytics Inc. storefront are an accepted use of the data and tools and are contained within the Patchell Brook Equity Analytics Inc. website. These reports and analysis are only to be made available on the Patchell Brook Equity Analytics Inc. website. Any reproduction for use of these reports and analysis beyond the Patchell Brook Equity Analytics Inc. website is strictly prohibited.
Patchell Brook Equity Analytics Inc. also strictly prohibits the use of technologies such as “Screen Scraping” or other similar or related technologies used for the capture of data from the Patchell Brook Equity Analytics Inc. website. All data is to be maintained on the Patchell Brook Equity Analytics Inc. website unless otherwise specifically identified. Data, reports and all other information are not to be downloaded to any other device, hard drive or similar technology unless expressly identified on the Patchell Brook Equity Analytics Inc. website.

Access Levels:

Access to the Patchell Brook Equity Analytics Inc. website is enabled to allow clients to access their analysis, portfolios and related information. Access levels, which can vary from customer to customer, depend upon the level of access granted via the subscription model.
This website is designed to be accessed through its principal home page and such other pages as we may decide. If you access the site through individual pages directly, which are not designed for this purpose, you may not see important information which is relevant to a full understanding of our products and services. In addition to this important Information, you will be referred on certain site pages to read or view help, tutorials or instructional video or other related instructional material. These may contain important product details and relevant legal or regulatory information and must be read or viewed together with the relevant site pages.

Instructional material:

Case examples, video instruction, tutorials, help menus, sample calculations, definitions and all other related information (“the instructional material”) are for illustrative purposes only. They are not intended to reflect, nor should they be interpreted, as an indication of future values or returns on investment and are not guaranteed to be accurate or complete. Video instruction is solely made available to assist the user in navigation and understanding of the website. Patchell Brook Equity Analytics Inc. nor the other providers of data on this website make any representations or warranties, express or implied, as to the accuracy, completeness, or fitness for any purpose or use of the instructional material provided. The instructional materials are not intended to be, or construed as, financial, tax or investment advice

No Tax, Law, Solicitation:

No information appearing on this website shall be deemed as an offer of services or products from Patchell Brook Equity Analytics Inc. or as a recommendation or offer to purchase or sell or as the solicitation of an offer to purchase or sell securities, futures, options, or any other investment product or to provide any investment advice or service. This website is not intended to provide legal, accounting, tax advice or any other advice and should not be relied upon in that regard.

No Liability:

Patchell Brook Equity Analytics Inc. accepts no liability whatsoever for any loss or damage, or otherwise as stipulated in this legal disclaimer, arising from the use of any section of this website, whether or not such loss or damage is caused by reason of negligence, or otherwise on the part of Patchell Brook Equity Analytics Inc.

Indemnity:

You agree to defend, indemnify, and hold Patchell Brook Equity Analytics Inc., its subsidiaries, affiliates, successors, assigns, and their respective shareholders, directors, officers, employees, and agents harmless from and against any and all claims, damages, costs, and expenses, including attorneys’ fees, arising from or related to your use of the website.

Jurisdiction:

Information contained herein is not intended to be published or made available to any person in any jurisdiction where doing so would result in contravention of any applicable laws or regulations. Access to the products and services described herein may be subject to restrictions vis-à-vis certain persons or in certain countries. None of the products or services presented herein shall be supplied by Patchell Brook Equity Analytics Inc. to a person in the event that the law of his/her country of origin, or any other country concerning him/her, prohibits it. The reader of this message should ensure that he/she is legally authorized to access this website in the country or territory from where the access is gained. Accordingly, if it is prohibited to make such information available in your jurisdiction or to you (by reason of your nationality, residence, or otherwise), this information is not directed at you. Before reviewing the pages of this website, you must be satisfied that doing so will not result in such a contravention and is not prohibited.
These terms and conditions shall be governed and construed in accordance with the laws of the Province of New Brunswick, Canada without giving effect to the conflict of laws principles thereof. The courts of the Province of New Brunswick, Canada, shall have exclusive jurisdiction in respect to any dispute that may arise hereunder.

Links:

Patchell Brook Equity Analytics Inc. has no control or liability regarding any links or the creation of any links to other sites external to Patchell Brook Equity Analytics Inc. and regarding the content of said sites. Therefore, you accept that your choice to access another site through a hypertext link is made under your own responsibility, and Patchell Brook Equity Analytics Inc. shall not be liable for any damages that result, directly or indirectly, from your access to another site connected by a hypertext link. Because the materials made available on these sites are not under the control of Patchell Brook Equity Analytics Inc., we make no representation about these sites or the materials that may be included therein. The fact that Patchell Brook Equity Analytics Inc. has linked to these sites does not constitute an endorsement or recommendation of any kind. These links are provided only as a convenience.

Trademarks and Intellectual Property:

Patchell Brook Equity Analytics Inc. and any other names, images, and logos identifying Patchell Brook Equity Analytics Inc. and its products and services are proprietary trademarks of Patchell Brook Equity Analytics Inc.. Patchell Brook Equity Analytics Inc. does not permit the use of its name in advertising, as an endorsement of any product or service, or for any other commercial purpose, except where expressly permitted by written agreement between parties. This website and the copyright in the materials on this website (including all text, information, graphics, animation, and images) is owned by or licensed to Patchell Brook Equity Analytics Inc. All other trademarks, service marks, registered trademarks, or registered service marks mentioned in this website are the property of their respective owners.

Fees:

Patchell Brook Equity Analytics Inc. endeavours to keep the rates and fees posted on this website current. However, rates, fees and related information are subject to change at any time with prior notice to users and the posted rates and fees at this website may not reflect such changes. Some of the services on this website are provided free of charge, but Patchell Brook Equity Analytics Inc. reserves the right to charge for these services in the future.

Confidentiality:

This website is not a secure medium for e-mail or other electronic communications. Any confidential, proprietary or sensitive information transmitted by a user by means of this website through e-mail or other electronic communications may be read and/or copied by unauthorized persons.

Security:

Users are solely responsible for the actual password(s) chosen by them. Users of this service are solely responsible for maintaining the security of their logon id and password(s), and ensuring that only the user uses the logon id and password(s). User agrees not to disclose their logon id and password(s) to any other person. Patchell Brook Equity Analytics Inc. shall not be responsible for the unauthorized use of the service by any other person with user’s logon id or password(s), and Patchell Brook Equity Analytics Inc. is under no obligation to confirm the actual identity or authority of any user of the logon id or password(s). User shall notify Patchell Brook Equity Analytics Inc. immediately upon becoming aware of any known or suspected unauthorized use of the user’s logon id or password(s) to gain access to the service, or any other breach of security involving user’s logon id or password(s).

Virus Checks:

When using this website, it is up to you to take reasonable precautions to scan for computer viruses and other items of a destructive nature. It is also up to you to ensure that you have a complete and current backup of the information contained on your computer system prior to using this website.

Right to Suspend:

Patchell Brook Equity Analytics Inc. may restrict, suspend or terminate your access to, and use of, all or any part of the Patchell Brook Equity Analytics Inc. website for any reason at any time in Patchell Brook Equity Analytics Inc. absolute discretion and without prior notice or liability
YOU ACKNOWLEDGE, BY YOUR USE OF THE WEBSITE, THAT YOUR USE OF THE WEBSITE IS AT YOUR SOLE RISK, THAT YOU ASSUME FULL RESPONSIBILITY FOR ALL COSTS ASSOCIATED WITH YOUR USE OF THE PATCHELL BROOK EQUITY ANALYTICS INC. WEBSITE, AND THAT PATCHELL BROOK EQUITY ANALYTICS INC. SHALL NOT BE LIABLE FOR ANY DAMAGES OF ANY KIND RELATED TO YOUR USE OF THIS WEBSITE.
PATCHELL BROOK EQUITY ANALYTICS INC. SHALL NOT BE LIABLE FOR INDIRECT, INCIDENTAL, CONSEQUENTIAL, RELIANCE OR SPECIAL DAMAGES FOR HARM TO BUSINESS, LOST PROFITS, LOST SAVINGS, OR LOST REVENUES, WHETHER OR NOT PATCHELL BROOK EQUITY ANALYTICS INC. HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES. PATCHELL BROOK EQUITY ANALYTICS INC. SHALL NOT BE LIABLE FOR ANY DAMAGE THAT ANY USER MAY SUFFER ARISING OUT OF THE USE OF; OR THE INABILITY TO USE, SERVICES OR CONTENT PROVIDED HEREUNDER. THESE LIMITATIONS OF LIABILITY SHALL APPLY REGARDLESS OF THE FORM OF ACTION, WHETHER IN CONTRACT OR TORT, AND SHALL SURVIVE FAILURE OF AN EXCLUSIVE REMEDY.
© 2017 Patchell Brook Equity Analytics Inc.

Facebook (FB:NAS) Fundamental Valuation Report

Valuation Summary:

Discounted Cash Flow

Comparables Model

Multiples

Adjusted Book Value versus Historical Price to Book

Analyst Data

Summary

Company Overview (FB:NAS USD)

Detailed Company Description

Financial Data for FB:NAS

Income Statement

Balance Sheet

Cash Flow

Ratio Data for FB:NAS

Profitability Ratios

Efficiency Ratios

Financial Health

Valuation Ratios

Valuation Details and Assumptions

Cost of Capital

Analyst Coverage

FB:NAS Facebook

Forecasted Financial Statements

Income Statement Projections for FB:NAS Facebook

Discounted Cash Flow

Comparable Companies

(Using Price Based Ratios)

Other Ratios

Multiples Approach

Adjusted Book Value versus Historical Price to Book

Sector and Industry Analysis

Summary

About Stockcalc:

Notice to User:

Investment Decisions:

As Is:

Rules of Use:

Service Interruptions:

Own Risk:

Personal Use:

Access Levels:

Instructional material:

No Tax, Law, Solicitation:

No Liability:

Indemnity:

Jurisdiction:

Links:

Trademarks and Intellectual Property:

Fees:

Confidentiality:

Security:

Virus Checks:

Right to Suspend:

Share this:

Like this:

A StockCalc Blog Site focused on Valuation

Income Statement Projections for
FB:NAS Facebook