The Discounted Cash Flow (DCF) valuation of Amazon.com Inc (AMZN) is 223.15 USD. With the latest stock price at 227.46 USD, the upside of Amazon.com Inc based on DCF is -1.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.8% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 146.83 - 488.50 | 223.15 |
| Upside | -35.5% - 114.8% | -1.9% |