Valuation Amazon.com, Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2024-09-16 pm EDT			5-day change	1st Jan Change
184.89 ^USD	-0.86%		+5.41%	+21.69%

12:45am	Amazon to mandate 5 days a week in office in 2025	RE
Sep. 16	Intel, Amazon Web Services to Invest in Custom Chip Designs	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	916,154	1,634,168	1,691,003	856,939	1,570,153	1,940,525	-	-
Change	-	78.37%	3.48%	-49.32%	83.23%	23.59%	-	-
Enterprise Value (EV) ¹	884,547	1,581,588	1,643,698	854,063	1,541,687	1,868,890	1,799,911	1,716,242
Change	-	78.8%	3.93%	-48.04%	80.51%	21.22%	-3.69%	-4.65%
P/E ratio	80.3x	77.9x	51.4x	-311x	52.4x	39.1x	31.8x	25.1x
PBR	14.8x	17.5x	12.3x	5.89x	8.2x	6.91x	5.34x	4.34x
PEG	-	1x	0.9x	3x	-0x	0.6x	1.4x	1x
Capitalization / Revenue	3.27x	4.23x	3.6x	1.67x	2.73x	3.05x	2.76x	2.49x
EV / Revenue	3.15x	4.1x	3.5x	1.66x	2.68x	2.94x	2.56x	2.2x
EV / EBITDA	20.4x	27.6x	22.8x	11.4x	14x	13.7x	11.3x	9.24x
EV / EBIT	60.8x	69.1x	66.1x	69.7x	41.8x	30.1x	23.6x	18x
EV / FCF	40.9x	51x	-112x	-73.8x	41.9x	34.2x	25x	18.1x
FCF Yield	2.45%	1.96%	-0.9%	-1.35%	2.39%	2.92%	3.99%	5.53%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.15	2.092	3.24	-0.27	2.9	4.733	5.817	7.354
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	280,522	386,064	469,822	513,983	574,785	635,347	704,246	780,110
EBITDA ¹	43,395	57,283	71,994	75,053	110,305	136,305	159,056	185,795
EBIT ¹	14,541	22,899	24,879	12,248	36,852	62,042	76,362	95,225
Net income ¹	11,588	21,331	33,364	-2,722	30,425	50,660	63,059	79,311
Net Debt ¹	-31,607	-52,580	-47,305	-2,876	-28,466	-71,636	-140,614	-224,283
Reference price ²	92.39	162.85	166.72	84.00	151.94	184.89	184.89	184.89
Nbr of stocks (in thousands)	9,915,944	10,035,024	10,142,952	10,201,654	10,334,031	10,495,567	-	-
Announcement Date	1/30/20	2/2/21	2/3/22	2/2/23	2/1/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
AMAZON.COM, INC.	39.4x	2.97x	13.83x	-.--%	1,957B
COUPANG, INC.	-12409.33x	1.27x	39.8x	-.--%	42.96B
JD.COM, INC.	8.36x	0.17x	4.03x	+3.32%	38.42B
ALLEGRO.EU S.A.	30.62x	3.68x	13.88x	-.--%	10.26B
ZOZO, INC.	31.43x	6.44x	19.77x	+2.22%	10.23B
MONOTARO CO., LTD.	44.79x	3.91x	26.96x	+0.83%	8.18B
FSN E-COMMERCE VENTURES LIMITED	333.33x	7.36x	111.34x	-.--%	7.02B
ETSY, INC.	23.58x	2.74x	10.02x	-.--%	6.39B
WAYFAIR INC.	-13.44x	0.63x	14.67x	-.--%	5.85B
Average	-1,323.47x	3.24x	28.26x	+0.71%	231.85B
Weighted average by Cap.	-216.73x	2.91x	14.59x	+0.08%