|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 276.20 USD | -0.21% |
|
+10.72% | +19.77% |
| 02:06am | RTL boosts revenue outlook after Sky acquisition, TV ad revenue weak, streaming strong | RE |
| 10:13pm | Malaysia renews 10-year energy plan, targeting savings of around $21.5 billion | RE |
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 | 2,999,566 | - | - |
| Change | - | -49.32% | 83.23% | 46.92% | 6.96% | 21.56% | - | - |
| Enterprise Value (EV) 1 | 1,643,698 | 854,063 | 1,541,687 | 2,258,309 | 2,410,135 | 3,021,844 | 3,073,588 | 3,103,579 |
| Change | - | -48.04% | 80.51% | 46.48% | 6.72% | 25.38% | 1.71% | 0.98% |
| P/E | 51.4x | -311x | 52.4x | 39.7x | 32.2x | 22.6x | 26.6x | 20.3x |
| PBR | 12.3x | 5.89x | 8.2x | 7.97x | 6.03x | 5.19x | 4.07x | 3.23x |
| PEG | - | 3x | -0x | 0.4x | 1.1x | 0.3x | -1.7x | 0.7x |
| Capitalization / Revenue | 3.6x | 1.67x | 2.73x | 3.62x | 3.44x | 3.62x | 3.17x | 2.75x |
| EV / Revenue | 3.5x | 1.66x | 2.68x | 3.54x | 3.36x | 3.65x | 3.25x | 2.84x |
| EV / EBITDA | 22.8x | 11.4x | 14x | 15.7x | 14.2x | 13.7x | 11.3x | 8.85x |
| EV / EBIT | 66.1x | 69.7x | 41.8x | 32.9x | 30.1x | 27.6x | 22.1x | 17.3x |
| EV / FCF | -181x | -73.8x | 41.9x | 59.1x | 215x | -85.5x | -548x | 79.5x |
| FCF Yield | -0.55% | -1.35% | 2.39% | 1.69% | 0.46% | -1.17% | -0.18% | 1.26% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 3.24 | -0.27 | 2.9 | 5.53 | 7.17 | 12.31 | 10.44 | 13.67 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 469,822 | 513,983 | 574,785 | 637,959 | 716,924 | 828,174 | 945,789 | 1,092,290 |
| EBITDA 1 | 71,994 | 75,053 | 110,305 | 144,162 | 169,837 | 220,612 | 271,316 | 350,657 |
| EBIT 1 | 24,879 | 12,248 | 36,852 | 68,593 | 79,975 | 109,437 | 139,096 | 179,793 |
| Net income 1 | 33,364 | -2,722 | 30,425 | 59,248 | 77,670 | 131,457 | 114,982 | 144,550 |
| 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 | 278.09 | 278.09 | 278.09 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.58x | 3.65x | 13.7x | -.--% | 3,000B | |
| 13.08x | 0.14x | 5.56x | 3.1% | 45.2B | |
| -34.05x | 0.67x | 36.03x | -.--% | 29.1B | |
| -1131.49x | 1.15x | 18.01x | 0.02% | 14.14B | |
| 25.38x | 3.54x | 12.18x | -.--% | 12.08B | |
| 193.14x | 7.25x | 79.37x | -.--% | 9.72B | |
| 23.39x | 2.91x | 9.82x | -.--% | 7.38B | |
| 25.84x | 2.43x | 15.4x | 1.92% | 6.05B | |
| -12.89x | 1.71x | 12.67x | -.--% | 2.41B | |
| Average | -97.22x | 2.60x | 22.53x | 0.56% | 347.29B | |
| Weighted average by Cap. | 17.22x | 3.56x | 14.00x | 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
- Stock Market
- Stocks
- AMZN Stock
- AMZNUS Stock
- Valuation Amazon.com, Inc.
Select your edition
All financial news and data tailored to specific country editions
