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 2,730,016 - -
Change - -49.32% 83.23% 46.92% 6.96% 10.64% - -
Enterprise Value (EV) 1 1,643,698 854,063 1,541,687 2,258,309 2,410,135 2,754,808 2,808,596 2,850,137
Change - -48.04% 80.51% 46.48% 6.72% 14.3% 1.95% 1.48%
P/E 51.4x -311x 52.4x 39.7x 32.2x 19.6x 24x 18x
PBR 12.3x 5.89x 8.2x 7.97x 6.03x 4.69x 3.72x 2.97x
PEG - 3x -0x 0.4x 1.1x 0.2x -1.3x 0.5x
Capitalization / Revenue 3.6x 1.67x 2.73x 3.62x 3.44x 3.29x 2.87x 2.48x
EV / Revenue 3.5x 1.66x 2.68x 3.54x 3.36x 3.32x 2.96x 2.59x
EV / EBITDA 22.8x 11.4x 14x 15.7x 14.2x 12.7x 10.2x 7.86x
EV / EBIT 66.1x 69.7x 41.8x 32.9x 30.1x 25x 19.9x 15.4x
EV / FCF -181x -73.8x 41.9x 59.1x 215x -80.2x -276x 67.7x
FCF Yield -0.55% -1.35% 2.39% 1.69% 0.46% -1.25% -0.36% 1.48%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 3.24 -0.27 2.9 5.53 7.17 12.92 10.55 14.09
Distribution rate - - - - - - - -
Net sales 1 469,822 513,983 574,785 637,959 716,924 828,641 949,994 1,101,956
EBITDA 1 71,994 75,053 110,305 144,162 169,837 217,150 276,462 362,831
EBIT 1 24,879 12,248 36,852 68,593 79,975 110,316 141,358 185,420
Net income 1 33,364 -2,722 30,425 59,248 77,670 140,561 115,878 152,384
Net Debt 1 -47,305 -2,876 -28,466 -48,579 -57,381 24,792 78,580 120,121
Reference price 2 166.72 84.00 151.94 219.39 230.82 253.10 253.10 253.10
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.($)
19.6x3.32x12.7x-.--% 2,730B
28.82x2.06x14.98x3.01% 62.94B
9.74x0.08x3.4x4.04% 34.37B
-26.14x0.57x33.4x-.--% 25B
9.2x0.22x5.97x - 19.94B
16.57x1.43x9.8x3.02% 16.99B
37.11x2.69x18.55x0.69% 16.19B
-1796.56x1.25x19.43x0.01% 15.47B
69.67x6.17x32.85x0.18% 15.88B
31.45x4.52x15.22x-.--% 14.91B
Average -160.05x 2.23x 16.63x 1.22% 295.17B
Weighted average by Cap. 10.11x 3.21x 12.95x 0.13%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Amazon.com, Inc.

Historical PBR trend

Valuation ratios - PBR - Amazon.com, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Amazon.com, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Amazon.com, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Amazon.com, Inc.
  1. Stock Market
  2. Stocks
  3. AMZN Stock
  4. Valuation Amazon.com, Inc.