The Discounted Cash Flow (DCF) valuation of Amazon.com Inc (AMZN) is 220.45 USD. With the latest stock price at 202.88 USD, the upside of Amazon.com Inc based on DCF is 8.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.9% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 143.88 - 496.38 | 220.45 |
| Upside | -29.1% - 144.7% | 8.7% |