← META forward model

META · Forward model · Family of Apps — Other · Bear case

What has to happen in Family of Apps — Other

Model as of

This page changes Family of Apps — Other inside the complete META model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

META forward model
Horizon
Consolidated fair value $260.99 all other verticals held in this portfolio case
Final-quarter revenue $2.63B 3% of company revenue
Explicit segment contribution $8.41B EBITDA less segment capex, before corporate items

Monetisation growth mean-reverts as the AI ranking gains are lapped, ad load is already high and price per ad flattens. Regulatory losses land - the youth trials Meta flags as potentially material, plus European consent rules that cost impressions. Reality Labs keeps burning at today's rate without the revenue ever arriving, and neither AI line ever earns: businesses use free agents, and a Meta AI that has always been free inside WhatsApp turns out to be impossible to charge for. Capex is spent regardless.

Family of Apps — Other

Basis quarter$1.01B
Final quarter$2.63B
Implied CAGR+21%
Final revenue mix3%

Everything inside Family of Apps that is not an ad: WhatsApp paid messaging through the Business API, Meta Verified subscriptions, and the smaller service fees. It crossed $1B in a quarter for the first time in 2026 Q2, growing 73% year over year, which makes it the fastest line in the company and still 1.7% of it.

Last four quarters
2025 Q3 $690M Reported
2025 Q4 $801M Reported
2026 Q1 $885M Reported
2026 Q2 $1.01B Reported
WhatsApp Business API paid messagingMeta Verified subscriptionsOther service fees
Sequential growth +12.0%/qtr decaying toward +4.0% 12% a quarter, just under the 13.8% posted in 2026 Q2. The base is small enough for this to persist.
Family of Apps — Other

Latest: $2.63B (2031Q2E)

Period Value
2025Q1 $510M
2025Q2 $583M
2025Q3 $690M
2025Q4 $801M
2026Q1 $885M
2026Q2 $1.01B
2026Q3E $1.11B
2026Q4E $1.20B
2027Q1E $1.30B
2027Q2E $1.39B
2027Q3E $1.49B
2027Q4E $1.58B
2028Q1E $1.66B
2028Q2E $1.75B
2028Q3E $1.83B
2028Q4E $1.91B
2029Q1E $1.99B
2029Q2E $2.07B
2029Q3E $2.14B
2029Q4E $2.21B
2030Q1E $2.29B
2030Q2E $2.36B
2030Q3E $2.43B
2030Q4E $2.49B
2031Q1E $2.56B
2031Q2E $2.63B

Assumptions & reasoning

  • Carried as a growth rate because Meta discloses neither the paying business count nor the price per conversation, and inventing both to reach a number it already publishes would add precision without adding information.
  • 12% a quarter decaying to 4% is a deceleration from the 13.8% it just posted. Paid messaging is priced per conversation in markets where WhatsApp is the default channel, so volume can keep compounding well after the growth rate falls.
  • Margin is set below advertising at 35% gliding to 45%: messaging carries carrier and delivery costs an ad impression does not, and Meta Verified is priced against consumer willingness to pay rather than against an auction.
  • This is the line that would absorb any consumer Meta AI subscription, so if that ships and is not broken out, it lands here rather than in Business AI.
META model map

Explore another vertical