Valuation Amazon.com, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 06:00:00 18/07/26 am AEST			5-day change	1st Jan Change
247.23 ^USD	-1.06%		+0.77%	+7.11%

18/07	Data center opponents stage 142 protests across 42 US states	RE
18/07	Musk's SpaceX in talks to supply the Pentagon with computing power, WSJ reports	RE

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	2,659,480	-	-
Change	-	-49.32%	83.23%	46.92%	6.96%	7.78%	-	-
Enterprise Value (EV) ¹	1,643,698	854,063	1,541,687	2,258,309	2,410,135	2,631,625	2,633,818	2,605,102
Change	-	-48.04%	80.51%	46.48%	6.72%	9.19%	0.08%	-1.09%
P/E	51.4x	-311x	52.4x	39.7x	32.2x	28.5x	24.9x	19.4x
PBR	12.3x	5.89x	8.2x	7.97x	6.03x	4.96x	3.88x	3.16x
PEG	-	3x	-0x	0.4x	1.1x	1.4x	1.7x	0.7x
Capitalization / Revenue	3.6x	1.67x	2.73x	3.62x	3.44x	3.23x	2.86x	2.5x
EV / Revenue	3.5x	1.66x	2.68x	3.54x	3.36x	3.2x	2.83x	2.45x
EV / EBITDA	22.8x	11.4x	14x	15.7x	14.2x	12.5x	10x	7.84x
EV / EBIT	66.1x	69.7x	41.8x	32.9x	30.1x	25.3x	20.1x	15.2x
EV / FCF	-181x	-73.8x	41.9x	59.1x	215x	-235x	119x	33.8x
FCF Yield	-0.55%	-1.35%	2.39%	1.69%	0.46%	-0.43%	0.84%	2.96%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	3.24	-0.27	2.9	5.53	7.17	8.675	9.914	12.76
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	469,822	513,983	574,785	637,959	716,924	823,127	930,405	1,062,793
EBITDA ¹	71,994	75,053	110,305	144,162	169,837	211,272	262,529	332,463
EBIT ¹	24,879	12,248	36,852	68,593	79,975	103,971	131,262	171,589
Net income ¹	33,364	-2,722	30,425	59,248	77,670	95,450	109,454	140,891
Net Debt ¹	-47,305	-2,876	-28,466	-48,579	-57,381	-27,855	-25,662	-54,378
Reference price ²	166.72	84.00	151.94	219.39	230.82	247.23	247.23	247.23
Nbr of stocks (in thousands)	10,142,952	10,201,654	10,334,031	10,515,011	10,690,216	10,757,109	-	-
Announcement Date	3/2/22	2/2/23	1/2/24	6/2/25	5/2/26	-	-	-

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.	28.5x	3.2x	12.46x	-.--%	2,659B
JD.COM, INC.	11.69x	0.11x	4.55x	3.49%	40B
COUPANG, INC.	-51.28x	0.67x	27.66x	-.--%	29.83B
WAYFAIR INC.	-165388.89x	1x	15.87x	0.02%	11.79B
ALLEGRO.EU S.A.	24.06x	3.46x	11.96x	-.--%	11.6B
FSN E-COMMERCE VENTURES LIMITED	437.84x	9.33x	126.6x	-.--%	9.6B
ETSY, INC.	23.75x	3.24x	11.17x	-.--%	7.98B
MONOTARO CO., LTD.	25.65x	2.39x	15.15x	1.94%	5.82B
MOMO.COM INC.	23.94x	0.58x	12.86x	4.58%	2.08B
Average	-18,318.30x	2.67x	26.48x	1.11%	308.69B
Weighted average by Cap.	-673.14x	3.14x	12.91x	0.06%