← META forward model

META · Forward model · Advertising · Superintelligence case

What has to happen in Advertising

Model as of

This page changes Advertising 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 $1,341.93 all other verticals held in this portfolio case
Final-quarter revenue $137.25B 85% of company revenue
Explicit segment contribution $326.84B EBITDA less segment capex, before corporate items

Meta's own stated case, taken at face value: Meta Superintelligence Labs is worth the $130-145B a year it is costing, personal superintelligence becomes a product people pay for, business agents replace a chunk of what companies spend on software rather than a chunk of what they spend on ads, and Meta AI takes roughly a quarter of the consumer assistant market on distribution alone - about $26B a year, or four times what Meta earns from Reality Labs, Quest and glasses combined. Advertising still carries it - even here, the ad line is more than three quarters of terminal revenue, which is the finding rather than the flourish. What this case does NOT reach is a company where AI revenue rivals advertising: the two AI lines together would need to be roughly eight times the size this case gives them, and no disclosed driver produces that off two lines earning zero today. The honest version of the bet is that AI shows up as ad revenue - which is where this model already puts most of it.

Advertising

Basis quarter$59.36B
Final quarter$137.25B
Implied CAGR+18%
Final revenue mix85%

Facebook, Instagram, WhatsApp, Messenger and Threads sold to advertisers. 97.6% of company revenue and effectively all of the profit. The people are already there - 3.60 billion daily - so this line is a monetisation story, not a user-growth story: impressions up 14% and price per ad up 12% is what a 27% quarter is made of.

Last four quarters
2025 Q3 $50.08B Reported
2025 Q4 $58.14B Reported
2026 Q1 $55.02B Reported
2026 Q2 $59.36B Reported
Feed and Stories adsReels and video adsAdvantage+ / AI-ranked campaignsClick-to-message and business messaging ads
Subscribers 3.60B 64.3% of a 5.60B addressable base 3.60B family daily active people, June 2026 average, as disclosed. Up 3% year over year.
Addressable subscribers 5.60B the S-curve ceiling 5.6B people online and over 13. The audience ceiling is the connected population, not the app store.
Net adds 0/qtr ramping toward 0/qtr, throttled as the base approaches the TAM
Net-add ceiling 0/qtr what supply can deliver at full rate
ARPU $5.50/mo drifting +2.5% per quarter, floor $0.00 $5.50 a month, $59.36B of ad revenue over 3.60B people. Derived, not disclosed.
Non-subscriber revenue $0/qtr growing 0.0% per quarter Zero: Other revenue is its own vertical, so this line is advertising alone.
Advertising

Latest: $137.25B (2031Q2E)

Period Value
2025Q1 $41.39B
2025Q2 $46.56B
2025Q3 $50.08B
2025Q4 $58.14B
2026Q1 $55.02B
2026Q2 $59.36B
2026Q3E $62.04B
2026Q4E $64.78B
2027Q1E $67.62B
2027Q2E $70.58B
2027Q3E $73.65B
2027Q4E $76.85B
2028Q1E $80.17B
2028Q2E $83.62B
2028Q3E $87.20B
2028Q4E $90.93B
2029Q1E $94.80B
2029Q2E $98.82B
2029Q3E $103.01B
2029Q4E $107.35B
2030Q1E $111.87B
2030Q2E $116.56B
2030Q3E $121.44B
2030Q4E $126.51B
2031Q1E $131.78B
2031Q2E $137.25B

Assumptions & reasoning

  • Modelled as daily active people x revenue per person rather than as a growth rate, because the two halves move at completely different speeds: the audience grew 3% year over year and revenue grew 27%. A single growth number would hide that every dollar of upside here is price, not people.
  • Revenue per person is derived from two disclosed numbers - $59,363M of advertising revenue over 3.60 billion daily active people - and is $5.50 a month. It is not a metric Meta publishes, and it moves with ad load, auction density and mix, not with a price list.
  • The 2.5% quarterly drift on revenue per person is a deliberate deceleration: it compounds to about 10% a year against the 23% this line just ran. Holding today's monetisation growth for five years is the single easiest way to make this model say anything you like, so it is not held.
  • The first projected quarter lands at about $61B, inside the company's own $61-64B guidance for Q3 2026, which is the only near-term check available on this line.
  • Capex intensity starts at 70% of this segment's revenue and glides to 22%. That is not a guess: $50.9B was already spent in the first half against $130-145B of full-year guidance, which leaves about 68% of revenue a quarter for the back half. Almost all of it is AI infrastructure serving ranking, recommendation and generative ads, so it is charged here rather than spread evenly.
  • The driver grows smoothly and Meta does not: advertising is seasonally strongest in Q4 and weakest in Q1, so individual projected quarters are wrong in a way that cancels over a year. Read the annual totals, not the Q4 line.
  • The EBITDA margin of 50% is struck on a quarter carrying a $2.40B legal charge and $1.18B of severance; underlying is nearer 54%. It glides to 56% as those roll off and the infrastructure scales, which is the assumption most worth arguing with given depreciation is compounding behind it.
META model map

Explore another vertical