Accenture (ACN) $241.78 664 Alphabet (GOOGL) $1,772.26 682 P&G (PG) $144.47 2,626 Pinterest (PINS) $62.32 601 Trip Snapchat (SNAP) $40.43 1,469 Advisor (TRIP) $25.48 134 Twitter (TWTR) $43.48 786 Yelp (YELP) $29.09 73 $8,215 $0 $23,573 $13,960 $16,181 $34,720 $1,650 $0 $863 $1,881 $1,079 $1,192 $8,000 $4,300 $356 $161 $2,234 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 Facebook (FB) Price Per Share $276.95 Fully Diluted Shares, Current Year 2,879 Market Value $797,339 Cash, 2020E $65,260 Debt, 2020E , $0 Enterprise Value $732,079 Revenue, 2021E $105,414 Revenue, 2022E $126,750 EBITDA, 2021E $53,500 EBITDA, 2022E $ 66,500 EPS, 2021E $11.05 EPS, 2022E $13.68 Non GAAP EPS, 2021E $12.77 Non GAAP EPS, 2022E $15.59 Equity, 2021E $164,528 Equity, 2022 $210,617 Non GAAP Net Income, 2021E $32,173 Non GAAP Net Income, 2022E $39,572 Free Cash Flow, 2021E $26,640 Free Cash Flow, 2022E $34,972 Source: Analyst Reports, FactSet, Businessinsider $46,546 $50,207 $8,138 $8,783 $8.00 $8.81 $8.00 $8.81 $18,802 $21,106 $6,878 $7,523 $6,277 $7,404 $164,513 $189,902 $78,328 $92,427 $39.48 $52.03 $55.75 $70.49 $259,170 $311,841 $38,365 $48,903 $48,173 $56,925 $74,707 $77,343 $20,807 $22,020 $5.55 $5.95 $5.55 $5.95 $52,519 $54,372 $14,465 $15,367 $15,199 $16,179 $2,761 $613 $1,003 $0.08 $0.25 $0.92 $1.47 $2,787 $3,744 $57 $410 $267 $615 $3,344 $4,076 $343 $802 ($0.44) na $0.08 $0.35 $2,090 $2,612 $132 $585 $208 $890 $1,137 $1,404 $227 $326 ($0.43) na $0.22 $0.77 $876 $1,003 $30 $106 $133 $245 $4,386 $5,120 $1,357 $1,678 ($1.65) ($0.75) $0.90 $1.14 $8,150 $8,928 $691 $900 $643 $976 $982 $1,033 $101 $122 $0.46 na $1.65 $1.77 $766 $916 $127 $136 $131 $167