Valuation Amazon.com, Inc. Xetra

Stocks

Market Closed - Xetra 11:35:40 2026-09-17 EDT			5-day change	1st Jan Change
219.60 ^EUR	+2.28%		+1.69%	+11.37%

09-17	US Equity Indexes Rise, Big Tech Perks Up After Fed's Commitment to Controlling Inflation Sinks Treasury Yields	MT
09-17	Generac Surges 18% on $8 Billion Amazon Data Center Deal \| Closing Bell	MT

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	2,653,002	-	-
Change	-	-49.32%	83.23%	46.92%	6.96%	7.52%	-	-
Enterprise Value (EV) ¹	1,643,698	854,063	1,541,687	2,258,309	2,410,135	2,675,280	2,727,024	2,757,014
Change	-	-48.04%	80.51%	46.48%	6.72%	11%	1.93%	1.1%
P/E	51.4x	-311x	52.4x	39.7x	32.2x	19.5x	24x	18.3x
PBR	12.3x	5.89x	8.2x	7.97x	6.03x	4.73x	3.71x	2.94x
PEG	-	3x	-0x	0.4x	1.1x	0.2x	-1.3x	0.6x
Capitalization / Revenue	3.6x	1.67x	2.73x	3.62x	3.44x	3.2x	2.8x	2.42x
EV / Revenue	3.5x	1.66x	2.68x	3.54x	3.36x	3.23x	2.88x	2.52x
EV / EBITDA	22.8x	11.4x	14x	15.7x	14.2x	12.3x	9.98x	7.8x
EV / EBIT	66.1x	69.7x	41.8x	32.9x	30.1x	24.4x	19.5x	15.1x
EV / FCF	-181x	-73.8x	41.9x	59.1x	215x	-78.3x	-464x	69.3x
FCF Yield	-0.55%	-1.35%	2.39%	1.69%	0.46%	-1.28%	-0.22%	1.44%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.24	-0.27	2.9	5.53	7.17	12.88	10.47	13.75
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	469,822	513,983	574,785	637,959	716,924	828,225	946,790	1,095,337
EBITDA ¹	71,994	75,053	110,305	144,162	169,837	216,860	273,308	353,417
EBIT ¹	24,879	12,248	36,852	68,593	79,975	109,863	140,131	182,207
Net income ¹	33,364	-2,722	30,425	59,248	77,670	140,097	114,993	145,669
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	251.19	251.19	251.19
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.($)
AMAZON.COM, INC.	19.09x	3.23x	12.34x	-.--%	2,653B
JD.COM, INC.	9.89x	0.09x	3.64x	3.87%	36.15B
COUPANG, INC.	-28.49x	0.59x	34.15x	-.--%	25.88B
SHEIN GLOBAL HOLDINGS LIMITED	20.63x	-	-	-	20.93B
WAYFAIR INC.	-1340.95x	1.15x	17.99x	0.01%	14.14B
ALLEGRO.EU S.A.	24.7x	3.5x	11.9x	-.--%	11.7B
FSN E-COMMERCE VENTURES LIMITED	188.95x	7.29x	79.58x	-.--%	9.72B
ETSY, INC.	21.7x	2.68x	9.07x	-.--%	6.74B
MONOTARO CO., LTD.	25.85x	2.43x	15.4x	1.92%	6.21B
Average	-117.62x	2.62x	23.01x	0.72%	309.39B
Weighted average by Cap.	12.27x	3.17x	12.69x	0.06%