← META forward model

META · Forward model · Family of Apps — Other · Bull 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 $1,317.39 all other verticals held in this portfolio case
Final-quarter revenue $5.30B 3% of company revenue
Explicit segment contribution $17.93B EBITDA less segment capex, before corporate items

The AI infrastructure pays for itself twice: better ranking keeps price per ad compounding at today's pace, and generative ad creation pulls in advertisers who never bought inventory before. Reality Labs' losses narrow as glasses volume scales on shared silicon, Business AI converts the messaging franchise into paid agents at real scale, and Meta AI turns European-style default usage - people reaching for the assistant already inside WhatsApp rather than downloading ChatGPT - into a paying base at about a fifth of the consumer assistant market. Capex normalises without the revenue decelerating.

Family of Apps — Other

Basis quarter$1.01B
Final quarter$5.30B
Implied CAGR+39%
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: $5.30B (2031Q2E)

Period Value
2025Q1 $510M
2025Q2 $583M
2025Q3 $690M
2025Q4 $801M
2026Q1 $885M
2026Q2 $1.01B
2026Q3E $1.14B
2026Q4E $1.29B
2027Q1E $1.44B
2027Q2E $1.60B
2027Q3E $1.77B
2027Q4E $1.94B
2028Q1E $2.13B
2028Q2E $2.31B
2028Q3E $2.51B
2028Q4E $2.72B
2029Q1E $2.93B
2029Q2E $3.15B
2029Q3E $3.38B
2029Q4E $3.62B
2030Q1E $3.87B
2030Q2E $4.13B
2030Q3E $4.40B
2030Q4E $4.69B
2031Q1E $4.99B
2031Q2E $5.30B

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