Company Valuation: Amazon.com, Inc.

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 2,826,769 - -
Change - -49.32% 83.23% 46.92% 6.96% 14.56% - -
Enterprise Value (EV) 1 1,643,698 854,063 1,541,687 2,258,309 2,410,135 2,849,048 2,900,791 2,930,782
Change - -48.04% 80.51% 46.48% 6.72% 18.21% 1.82% 1.03%
P/E 51.4x -311x 52.4x 39.7x 32.2x 21x 25x 19x
PBR 12.3x 5.89x 8.2x 7.97x 6.03x 4.94x 3.87x 3.07x
PEG - 3x -0x 0.4x 1.1x 0.3x -1.6x 0.6x
Capitalization / Revenue 3.6x 1.67x 2.73x 3.62x 3.44x 3.41x 2.99x 2.58x
EV / Revenue 3.5x 1.66x 2.68x 3.54x 3.36x 3.44x 3.06x 2.68x
EV / EBITDA 22.8x 11.4x 14x 15.7x 14.2x 12.9x 10.6x 8.26x
EV / EBIT 66.1x 69.7x 41.8x 32.9x 30.1x 26x 20.7x 16.1x
EV / FCF -181x -73.8x 41.9x 59.1x 215x -83.7x -476x 75.1x
FCF Yield -0.55% -1.35% 2.39% 1.69% 0.46% -1.19% -0.21% 1.33%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.24 -0.27 2.9 5.53 7.17 12.49 10.48 13.8
Distribution rate - - - - - - - -
Net sales 1 469,822 513,983 574,785 637,959 716,924 828,186 946,577 1,095,337
EBITDA 1 71,994 75,053 110,305 144,162 169,837 220,635 272,660 354,886
EBIT 1 24,879 12,248 36,852 68,593 79,975 109,709 139,880 181,868
Net income 1 33,364 -2,722 30,425 59,248 77,670 133,310 115,147 145,455
Net Debt 1 -47,305 -2,876 -28,466 -48,579 -57,381 22,278 74,022 104,013
Reference price 2 166.72 84.00 151.94 219.39 230.82 262.07 262.07 262.07
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

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.7x3.4x12.74x-.--% 2,790B
10.93x0.11x4.37x3.53% 39.47B
-37.44x0.69x38.41x-.--% 29.57B
-1318.61x1.14x17.72x0.01% 13.9B
24.91x3.49x11.91x-.--% 11.95B
197.55x7.48x81.89x-.--% 10B
24.21x2.93x9.9x-.--% 7.44B
23.97x2.25x14.25x2.07% 5.62B
-15.73x1.67x13.7x-.--% 2.71B
Average -118.83x 2.57x 22.77x 0.62% 323.37B
Weighted average by Cap. 14.19x 3.32x 13.15x 0.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AMZN Stock
  4. AMZ Stock
  5. Valuation Amazon.com, Inc.