As of 2026-01-19, the Intrinsic Value of Amazon.com Inc (AMZN) is 214.55 USD. This Amazon valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 239.12 USD, the upside of Amazon.com Inc is -10.30%.
The range of the Intrinsic Value is 151.74 - 380.73 USD
Based on its market price of 239.12 USD and our intrinsic valuation, Amazon.com Inc (AMZN) is overvalued by 10.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 151.74 - 380.73 | 214.55 | -10.3% |
| DCF (Growth 10y) | 217.48 - 532.62 | 304.54 | 27.4% |
| DCF (EBITDA 5y) | 275.99 - 345.87 | 323.78 | 35.4% |
| DCF (EBITDA 10y) | 330.16 - 455.37 | 402.84 | 68.5% |
| Fair Value | 178.86 - 178.86 | 178.86 | -25.20% |
| P/E | 151.67 - 251.12 | 205.26 | -14.2% |
| EV/EBITDA | 167.18 - 234.73 | 213.22 | -10.8% |
| EPV | 13.62 - 18.17 | 15.90 | -93.4% |
| DDM - Stable | 60.57 - 202.96 | 131.76 | -44.9% |
| DDM - Multi | 129.20 - 341.16 | 187.97 | -21.4% |
| Market Cap (mil) | 2,556,245.50 |
| Beta | 1.45 |
| Outstanding shares (mil) | 10,690.22 |
| Enterprise Value (mil) | 2,540,065.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.72% |
| Cost of Debt | 4.25% |
| WACC | 9.55% |