How we calculate our Fair Value estimates?:
It's based on historical data, We measure CAGR growth rates for last 9 years, 5 years and 3 years across multiple dimensions
e.g: like revenue, operating income/net income, equity, retained earnings, eps to generate a fair value estimate
Note1: Valuations are purely based on operating characteristics of the business, if they have additional portfolio like minority share, they are not accounted
Note2: e.g.: for Berkshire (BRK-B) - make sure to add market price of equity portfolio per share
Note3: Data used for Valuation calculations are ending fiscal year , Market Price of AMZN was 84.0 first week of Decemeber approx...
Note4: Confidence means how many fundamental drivers, we are seeing which are driving the business, if the number is low our Confidence Rating is LOW and so on
Disclaimer: This is not a Buy/Sell suggestion, the data is provided as is, please do your due diligence before making any investments, Markets can be very volatile, We are not liable for any loss!
We have 1 report results for ticker: AMZN - Amazon.com, Inc., also organized by 1 group tags below ...
1. Showing CASHFLOW_COMPARE_DETAIL report for AMZN [show/hide charts] Current Market Price: 147.42 as of 2023-12-08
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile
| Ticker | Entry | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| AMZN | StockMarketPrice | 84.00 | 166.72 | 162.85 | 92.39 | 75.10 | 58.47 | 37.49 | 33.79 | 15.52 | 19.94 | 12.54 |
| AMZN | revenue | 513.98B | 469.82B | 386.06B | 280.52B | 232.89B | 177.87B | 135.99B | 107.01B | 88.99B | 74.45B | 61.09B |
| AMZN | cashflow::operating | 46.75B | 46.33B | 66.06B | 38.51B | 30.72B | 18.43B | 17.27B | 12.04B | 6.84B | 5.47B | 4.18B |
| AMZN | netincome | -2.72B | 33.36B | 21.33B | 11.59B | 10.07B | 3.03B | 2.37B | 0.60B | -0.24B | 0.27B | -0.04B |
| AMZN | operatingincome | 12.25B | 24.88B | 22.90B | 14.54B | 12.42B | 4.11B | 4.19B | 2.23B | 0.18B | 0.74B | 0.68B |
| AMZN | marketcap | 855.88B | 1686.71B | 1629.31B | 924.36B | 740.73B | 568.41B | 359.90B | 319.59B | 145.22B | 184.56B | 115.05B |
| AMZN | enterprise_value | 869.14B | 1699.23B | 1619.01B | 911.68B | 732.47B | 572.63B | 348.26B | 311.94B | 138.93B | 179.09B | 115.05B |
| AMZN | debt | 67.15B | 48.74B | 31.82B | 23.41B | 23.50B | 24.74B | 7.69B | 8.23B | 8.27B | 3.19B | 0.0 |
| AMZN | shares | 10.19B | 10.12B | 10.01B | 0.49B | 0.49B | 0.48B | 0.47B | 0.47B | 0.46B | 0.46B | 0.45B |
| AMZN | capex | -63.65B | -61.05B | -40.14B | -16.86B | -13.43B | -11.96B | -6.74B | -4.59B | -4.89B | -3.44B | -3.79B |
| AMZN | depreciation | 41.92B | 34.43B | 25.25B | 21.79B | 15.34B | 11.48B | 8.12B | 6.28B | 4.75B | 3.25B | 2.16B |
| AMZN | evToEbitda | 16.04 | 28.65 | 33.62 | 25.09 | 26.38 | 36.75 | 28.31 | 36.64 | 28.21 | 44.80 | 40.58 |
| AMZN | evToOperatingIncome | 70.96 | 68.30 | 70.70 | 62.70 | 58.97 | 139.46 | 83.20 | 139.69 | 780.49 | 240.39 | 170.19 |
| AMZN | pocf | 18.31 | 36.41 | 24.66 | 24.00 | 24.11 | 30.84 | 20.84 | 26.55 | 21.22 | 33.71 | 27.52 |
| AMZN | roa_cashflow::operating | 11.12% | 14.42% | 29.33% | 23.68% | 23.40% | 22.10% | 26.39% | 22.09% | 17.04% | 0.0 | 0.0 |
| AMZN | roe_cashflow::operating | 33.82% | 49.60% | 106.45% | 88.44% | 110.88% | 95.59% | 129.05% | 112.08% | 70.20% | 0.0 | 0.0 |
| AMZN | roce_cashflow::operating | 25.00% | 37.00% | 77.29% | 57.45% | 58.57% | 68.33% | 79.89% | 63.34% | 52.89% | 0.0 | 0.0 |
| AMZN | roic_cashflow::operating | 29.17% | 40.96% | 90.87% | 62.32% | 62.87% | 63.32% | 79.09% | 70.96% | 62.49% | 50.00% | inf |
| AMZN | margin_cashflow::operating | 9.10% | 9.86% | 17.11% | 13.73% | 13.19% | 10.36% | 12.70% | 11.25% | 7.69% | 7.35% | 6.84% |
| AMZN | margin_income::operating | 2.38% | 5.30% | 5.93% | 5.18% | 5.33% | 2.31% | 3.08% | 2.09% | 0.20% | 1.00% | 1.11% |
| AMZN | margin_income::net | -0.53% | 7.10% | 5.53% | 4.13% | 4.33% | 1.71% | 1.74% | 0.56% | -0.27% | 0.37% | -0.06% |
General notes:
Caution:: 0 value most likely means we had a data issue and could not find the field value in the particular year
Caution:: 0 value most likely means we had a data issue and could not find the field value in the particular year
