As of 2024-12-12, the Intrinsic Value of Amazon.com Inc (AMZN) is
220.84 USD. This Amazon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 230.26 USD, the upside of Amazon.com Inc is
-4.10%.
The range of the Intrinsic Value is 144.57 - 492.03 USD
220.84 USD
Intrinsic Value
Amazon Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
144.57 - 492.03 |
220.84 |
-4.1% |
| DCF (Growth 10y) |
219.49 - 720.01 |
329.96 |
43.3% |
| DCF (EBITDA 5y) |
172.34 - 253.08 |
200.11 |
-13.1% |
| DCF (EBITDA 10y) |
230.09 - 350.14 |
273.03 |
18.6% |
| Fair Value |
118.56 - 118.56 |
118.56 |
-48.51% |
| P/E |
114.25 - 187.71 |
143.33 |
-37.8% |
| EV/EBITDA |
104.24 - 182.50 |
133.54 |
-42.0% |
| EPV |
8.01 - 10.82 |
9.42 |
-95.9% |
| DDM - Stable |
54.72 - 241.26 |
147.99 |
-35.7% |
| DDM - Multi |
135.63 - 465.49 |
210.12 |
-8.7% |
Amazon Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,421,184.00 |
| Beta |
1.40 |
| Outstanding shares (mil) |
10,515.00 |
| Enterprise Value (mil) |
2,424,951.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.92% |
| Cost of Debt |
4.25% |
| WACC |
7.77% |