Valuation Amazon.com CINNOBER BOAT

Stocks

Real-time Estimate Cboe BZX Other stock markets 14:39:10 2026-08-04 EDT			5-day change	1st Jan Change
277.52 ^USD	0.00%		0.00%	-

02:35pm	Sentinelone Inc. Expands Collaboration with Amazon Web Services Inc. to Deliver Unified Ai Governance	CI
02:35pm	Everforth, Inc. Expands Amazon Web Services Premier Tier Services Partner Capabilities Across Its Portfolio	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,691,003	856,939	1,570,153	2,306,888	2,467,516	3,063,529	-	-
Change	-	-49.32%	83.23%	46.92%	6.96%	24.15%	-	-
Enterprise Value (EV) ¹	1,643,698	854,063	1,541,687	2,258,309	2,410,135	3,085,807	3,119,551	3,108,208
Change	-	-48.04%	80.51%	46.48%	6.72%	28.03%	1.09%	-0.36%
P/E	51.4x	-311x	52.4x	39.7x	32.2x	23.4x	27.3x	20.8x
PBR	12.3x	5.89x	8.2x	7.97x	6.03x	5.35x	4.27x	3.33x
PEG	-	3x	-0x	0.4x	1.1x	0.3x	-1.9x	0.7x
Capitalization / Revenue	3.6x	1.67x	2.73x	3.62x	3.44x	3.7x	3.24x	2.81x
EV / Revenue	3.5x	1.66x	2.68x	3.54x	3.36x	3.73x	3.3x	2.85x
EV / EBITDA	22.8x	11.4x	14x	15.7x	14.2x	14.1x	11.5x	8.88x
EV / EBIT	66.1x	69.7x	41.8x	32.9x	30.1x	28.3x	22.5x	17.3x
EV / FCF	-181x	-73.8x	41.9x	59.1x	215x	-87.3x	-1,831x	60.1x
FCF Yield	-0.55%	-1.35%	2.39%	1.69%	0.46%	-1.15%	-0.05%	1.66%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.24	-0.27	2.9	5.53	7.17	12.11	10.41	13.67
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	469,822	513,983	574,785	637,959	716,924	827,529	944,458	1,091,668
EBITDA ¹	71,994	75,053	110,305	144,162	169,837	218,298	271,352	349,951
EBIT ¹	24,879	12,248	36,852	68,593	79,975	108,959	138,469	179,943
Net income ¹	33,364	-2,722	30,425	59,248	77,670	130,070	114,783	145,086
Net Debt ¹	-47,305	-2,876	-28,466	-48,579	-57,381	22,278	56,022	44,679
Reference price ²	166.72	84.00	151.94	219.39	230.82	284.02	284.02	284.02
Nbr of stocks (in thousands)	10,142,952	10,201,654	10,334,031	10,515,011	10,690,216	10,786,314	-	-
Announcement Date	2/3/22	2/2/23	2/1/24	2/6/25	2/5/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JD.COM, INC.	12.92x	0.13x	5.45x	3.14%	44.59B
COUPANG, INC.	-48.31x	0.67x	27.58x	-.--%	29.47B
ALLEGRO.EU S.A.	24.52x	3.43x	11.79x	-.--%	11.6B
WAYFAIR INC.	14109x	0.99x	15.83x	0.02%	11.79B
FSN E-COMMERCE VENTURES LIMITED	209.68x	7.81x	87.01x	-.--%	10.36B
ETSY, INC.	23.47x	3.21x	11.05x	-.--%	7.89B
MONOTARO CO., LTD.	25.93x	2.42x	15.36x	1.92%	6.09B
OCADO GROUP PLC	-13.07x	1.85x	13x	-.--%	2.42B
MOMO.COM INC.	23.33x	0.56x	12.48x	4.15%	2.02B
Average	1,596.39x	2.34x	22.17x	1.03%	14.03B
Weighted average by Cap.	1,333.19x	1.61x	19.95x	1.27%