SEC Diver Dcf detail Page for AMZN

DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a registered customer, email : [email protected] or use Help Section!!
Selected tickers used: ['AMZN']

[Bottom of Page]

We have 6 report results for ticker: AMZN - Amazon.com, Inc., also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

2. DCF scenario play based on next 5 years

cashflow key used: Operating Cashflow
normalized_3_year_cashflow_per_share: 5.78 per share
normalized_cashflow_per_share: 5.74 per share
normalized_cashflow: 59341.67 Millions
share_cnt_latest:: 10334.0 Millions
current_price used in calculation: 198.38 on current_dt: 2024-11-21

SUMMARY [6 reports]
VERTICAL_PER_SHARE_CALC_SUMMARY [1 reports]
VERTICAL_REVENUE_SUMMARY [1 reports]

Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for AMZN [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 198.38 as of 2024-11-21

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	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
AMZN	revenue	574.78B	513.98B	469.82B	386.06B	280.52B	232.89B	177.87B	135.99B	107.01B	88.99B	74.45B	61.09B
AMZN	owner_earnings	12.26B	-14.79B	-0.86B	31.61B	14.79B	11.88B	2.74B	7.56B	5.33B	0.60B	1.09B	1.19B
AMZN	cashflow::operating	84.95B	46.75B	46.33B	66.06B	38.51B	30.72B	18.43B	17.27B	12.04B	6.84B	5.47B	4.18B
AMZN	cashflow::fcf	32.22B	-16.89B	-14.73B	25.92B	21.65B	17.30B	6.48B	10.54B	7.45B	1.95B	2.03B	0.40B
AMZN	cashflow::realfcf	8.19B	-36.51B	-27.48B	16.72B	14.79B	11.88B	2.26B	7.56B	5.33B	0.45B	0.90B	-0.44B
AMZN	netincome	30.43B	-2.72B	33.36B	21.33B	11.59B	10.07B	3.03B	2.37B	0.60B	-0.24B	0.27B	-0.04B
AMZN	operatingincome	37.56B	12.25B	38.15B	24.18B	14.54B	12.42B	4.11B	4.19B	2.23B	0.18B	0.74B	0.68B
AMZN	marketcap	1585.34B	856.94B	1700.83B	1643.67B	921.44B	738.68B	565.01B	358.34B	318.62B	144.24B	183.31B	114.27B
AMZN	ev	1570.27B	937.35B	1713.35B	1633.36B	908.76B	730.43B	569.23B	346.70B	310.97B	137.94B	177.84B	114.27B
AMZN	shares	10.49B	10.19B	10.30B	10.01B	0.49B	0.49B	0.48B	0.47B	0.47B	0.46B	0.46B	0.45B
AMZN	shares_calc	10.33B	10.20B	10.20B	10.09B	9.97B	9.84B	9.66B	9.56B	9.43B	9.29B	9.19B	9.11B
AMZN	capex	-52.73B	-63.65B	-61.05B	-40.14B	-16.86B	-13.43B	-11.96B	-6.74B	-4.59B	-4.89B	-3.44B	-3.79B
AMZN	depreciation	48.66B	41.92B	34.43B	25.25B	21.79B	15.34B	11.48B	8.12B	6.28B	4.75B	3.25B	2.16B
AMZN	evToOcf	18.49	20.05	36.98	24.72	23.60	23.77	30.88	20.07	25.83	20.16	32.48	27.34
AMZN	pocf	18.66	18.33	36.71	24.88	23.92	24.04	30.65	20.75	26.47	21.08	33.48	27.34
AMZN	pe	52.11	inf	50.98	77.06	79.52	73.33	186.29	151.14	534.60	inf	669.00	inf

2. Vertical Data, ratio wrt to shares_calc for AMZN [show/hide charts] Current Market Price: 198.38 as of 2024-11-21

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	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
AMZN	revenue	55.62	50.38	46.05	38.25	28.13	23.68	18.41	14.23	11.35	9.58	8.10	6.70
AMZN	owner_earnings	1.19	-1.45	-0.08	3.13	1.48	1.21	0.28	0.79	0.57	0.06	0.12	0.13
AMZN	cashflow::operating	8.22	4.58	4.54	6.55	3.86	3.12	1.91	1.81	1.28	0.74	0.60	0.46
AMZN	cashflow::fcf	3.12	-1.66	-1.44	2.57	2.17	1.76	0.67	1.10	0.79	0.21	0.22	0.04
AMZN	cashflow::realfcf	0.79	-3.58	-2.69	1.66	1.48	1.21	0.23	0.79	0.57	0.05	0.10	-0.05
AMZN	netincome	2.94	-0.27	3.27	2.11	1.16	1.02	0.31	0.25	0.06	-0.03	0.03	0.0
AMZN	operatingincome	3.63	1.20	3.74	2.40	1.46	1.26	0.42	0.44	0.24	0.02	0.08	0.07
AMZN	marketcap	153.41	84.00	166.72	162.85	92.39	75.10	58.47	37.49	33.79	15.52	19.94	12.54
AMZN	ev	151.95	91.88	167.95	161.83	91.12	74.26	58.91	36.27	32.98	14.84	19.35	12.54
AMZN	shares	1.02	1.00	1.01	0.99	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05
AMZN	shares_calc	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00
AMZN	capex	-5.10	-6.24	-5.98	-3.98	-1.69	-1.37	-1.24	-0.70	-0.49	-0.53	-0.37	-0.42
AMZN	depreciation	4.71	4.11	3.38	2.50	2.18	1.56	1.19	0.85	0.67	0.51	0.35	0.24
AMZN	pe	0.0	0.01	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.01	0.0	0.01

This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for AMZN [show/hide charts] Current Market Price: 198.38 as of 2024-11-21

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	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
AMZN	revenue	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
AMZN	owner_earnings	2.13%	-2.88%	-0.18%	8.19%	5.27%	5.10%	1.54%	5.56%	4.98%	0.67%	1.46%	1.94%
AMZN	cashflow::operating	14.78%	9.10%	9.86%	17.11%	13.73%	13.19%	10.36%	12.70%	11.25%	7.69%	7.35%	6.84%
AMZN	cashflow::fcf	5.61%	-3.29%	-3.13%	6.71%	7.72%	7.43%	3.64%	7.75%	6.96%	2.19%	2.73%	0.65%
AMZN	cashflow::realfcf	1.43%	-7.10%	-5.85%	4.33%	5.27%	5.10%	1.27%	5.56%	4.98%	0.51%	1.20%	-0.72%
AMZN	netincome	5.29%	-0.53%	7.10%	5.53%	4.13%	4.33%	1.71%	1.74%	0.56%	-0.27%	0.37%	-0.06%
AMZN	operatingincome	6.53%	2.38%	8.12%	6.26%	5.18%	5.33%	2.31%	3.08%	2.09%	0.20%	1.00%	1.11%
AMZN	marketcap	275.81%	166.73%	362.02%	425.75%	328.47%	317.19%	317.66%	263.51%	297.76%	162.08%	246.21%	187.04%
AMZN	ev	273.19%	182.37%	364.68%	423.08%	323.95%	313.64%	320.03%	254.95%	290.61%	155.01%	238.87%	187.04%
AMZN	shares	1.83%	1.98%	2.19%	2.59%	0.18%	0.21%	0.27%	0.35%	0.44%	0.52%	0.61%	0.74%
AMZN	shares_calc	1.80%	1.98%	2.17%	2.61%	3.56%	4.22%	5.43%	7.03%	8.81%	10.44%	12.35%	14.92%
AMZN	capex	-9.17%	-12.38%	-12.99%	-10.40%	-6.01%	-5.77%	-6.72%	-4.95%	-4.29%	-5.50%	-4.63%	-6.20%
AMZN	depreciation	8.47%	8.16%	7.33%	6.54%	7.77%	6.59%	6.45%	5.97%	5.87%	5.33%	4.37%	3.53%
AMZN	pe	0.0	0.02%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.11%	0.0	0.16%

This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for AMZN Current Market Price: 198.38 as of 2024-11-21

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	CAGR_9Y_ENDING_2023	CAGR_5Y_ENDING_2023	CAGR_3Y_ENDING_2023
AMZN	revenue	23.03%	19.80%	14.19%
AMZN	owner_earnings	39.85%	0.64%	-27.07%
AMZN	cashflow::operating	32.30%	22.56%	8.74%
AMZN	cashflow::fcf	36.57%	13.25%	7.51%
AMZN	cashflow::realfcf	37.98%	-7.16%	-21.15%
AMZN	netincome	71.49%	24.74%	12.57%
AMZN	operatingincome	81.24%	24.77%	15.81%
AMZN	marketcap	30.52%	16.50%	-1.20%
AMZN	ev	31.03%	16.54%	-1.30%
AMZN	shares	41.48%	84.78%	1.60%
AMZN	shares_calc	1.19%	0.99%	0.79%
AMZN	capex	-23.21%	-23.93%	-8.69%
AMZN	depreciation	29.51%	25.97%	24.44%
AMZN	evToOcf	-0.96%	-4.90%	-9.23%
AMZN	pocf	-1.35%	-4.94%	-9.14%
AMZN	pe	-79.96%	-6.60%	-12.23%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for AMZN Current Market Price: 198.38 as of 2024-11-21

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	CAGR_5Y_2023	CAGR_5Y_2022	CAGR_5Y_2021	CAGR_5Y_2020	CAGR_5Y_2019	CAGR_5Y_2018	CAGR_5Y_2017
AMZN	netincome	24.74%	-20.32%	69.70%	104.53%	118.74%	105.63%	140.09%
AMZN	operatingincome	24.77%	24.43%	55.58%	61.03%	141.23%	75.55%	43.45%
AMZN	marketcap	16.50%	8.69%	36.54%	38.84%	44.90%	32.15%	37.67%
AMZN	ev	16.54%	10.49%	37.65%	39.34%	45.80%	32.65%	37.87%
AMZN	shares	84.78%	84.24%	85.09%	84.58%	1.35%	1.28%	1.16%
AMZN	shares_calc	0.99%	1.09%	1.31%	1.37%	1.42%	1.36%	1.18%
AMZN	capex	-23.93%	-28.43%	-35.65%	-35.19%	-21.92%	-23.82%	-20.55%
AMZN	depreciation	25.97%	29.57%	33.51%	32.08%	35.64%	36.37%	39.68%
AMZN	evToOcf	-4.90%	-8.28%	13.00%	-0.87%	3.20%	-6.05%	2.47%
AMZN	pocf	-4.94%	-9.77%	12.09%	-1.23%	2.56%	-6.41%	2.31%
AMZN	pe	-6.60%	1299.47%	-19.54%	-32.12%	-93.97%	-35.74%	-92.85%

6. Rolling 9 yearly CAGR report Showing SUMMARY report for AMZN Current Market Price: 198.38 as of 2024-11-21

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	CAGR_9Y_2023	CAGR_9Y_2022	CAGR_9Y_2021
AMZN	shares	41.48%	41.19%	41.49%
AMZN	shares_calc	1.19%	1.16%	1.26%
AMZN	capex	-23.21%	-27.68%	-26.58%
AMZN	depreciation	29.51%	32.85%	36.03%
AMZN	evToOcf	-0.96%	-5.22%	3.41%
AMZN	pocf	-1.35%	-6.47%	3.33%
AMZN	pe	-79.96%	275.80%	-80.01%

Selected Group Tag Permalink: VERTICAL_PER_SHARE_CALC_SUMMARY, Showing 1 report results for group: VERTICAL_PER_SHARE_CALC_SUMMARY

1. Vertical Data, ratio wrt to shares_calc for AMZN [show/hide charts] Current Market Price: 198.38 as of 2024-11-21

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	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
AMZN	revenue	55.62	50.38	46.05	38.25	28.13	23.68	18.41	14.23	11.35	9.58	8.10	6.70
AMZN	owner_earnings	1.19	-1.45	-0.08	3.13	1.48	1.21	0.28	0.79	0.57	0.06	0.12	0.13
AMZN	cashflow::operating	8.22	4.58	4.54	6.55	3.86	3.12	1.91	1.81	1.28	0.74	0.60	0.46
AMZN	cashflow::fcf	3.12	-1.66	-1.44	2.57	2.17	1.76	0.67	1.10	0.79	0.21	0.22	0.04
AMZN	cashflow::realfcf	0.79	-3.58	-2.69	1.66	1.48	1.21	0.23	0.79	0.57	0.05	0.10	-0.05
AMZN	netincome	2.94	-0.27	3.27	2.11	1.16	1.02	0.31	0.25	0.06	-0.03	0.03	0.0
AMZN	operatingincome	3.63	1.20	3.74	2.40	1.46	1.26	0.42	0.44	0.24	0.02	0.08	0.07
AMZN	marketcap	153.41	84.00	166.72	162.85	92.39	75.10	58.47	37.49	33.79	15.52	19.94	12.54
AMZN	ev	151.95	91.88	167.95	161.83	91.12	74.26	58.91	36.27	32.98	14.84	19.35	12.54
AMZN	shares	1.02	1.00	1.01	0.99	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05
AMZN	shares_calc	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00
AMZN	capex	-5.10	-6.24	-5.98	-3.98	-1.69	-1.37	-1.24	-0.70	-0.49	-0.53	-0.37	-0.42
AMZN	depreciation	4.71	4.11	3.38	2.50	2.18	1.56	1.19	0.85	0.67	0.51	0.35	0.24
AMZN	pe	0.0	0.01	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.01	0.0	0.01

This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

Selected Group Tag Permalink: VERTICAL_REVENUE_SUMMARY, Showing 1 report results for group: VERTICAL_REVENUE_SUMMARY

1. Vertical Data, ratio wrt to revenue for AMZN [show/hide charts] Current Market Price: 198.38 as of 2024-11-21

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	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
AMZN	revenue	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
AMZN	owner_earnings	2.13%	-2.88%	-0.18%	8.19%	5.27%	5.10%	1.54%	5.56%	4.98%	0.67%	1.46%	1.94%
AMZN	cashflow::operating	14.78%	9.10%	9.86%	17.11%	13.73%	13.19%	10.36%	12.70%	11.25%	7.69%	7.35%	6.84%
AMZN	cashflow::fcf	5.61%	-3.29%	-3.13%	6.71%	7.72%	7.43%	3.64%	7.75%	6.96%	2.19%	2.73%	0.65%
AMZN	cashflow::realfcf	1.43%	-7.10%	-5.85%	4.33%	5.27%	5.10%	1.27%	5.56%	4.98%	0.51%	1.20%	-0.72%
AMZN	netincome	5.29%	-0.53%	7.10%	5.53%	4.13%	4.33%	1.71%	1.74%	0.56%	-0.27%	0.37%	-0.06%
AMZN	operatingincome	6.53%	2.38%	8.12%	6.26%	5.18%	5.33%	2.31%	3.08%	2.09%	0.20%	1.00%	1.11%
AMZN	marketcap	275.81%	166.73%	362.02%	425.75%	328.47%	317.19%	317.66%	263.51%	297.76%	162.08%	246.21%	187.04%
AMZN	ev	273.19%	182.37%	364.68%	423.08%	323.95%	313.64%	320.03%	254.95%	290.61%	155.01%	238.87%	187.04%
AMZN	shares	1.83%	1.98%	2.19%	2.59%	0.18%	0.21%	0.27%	0.35%	0.44%	0.52%	0.61%	0.74%
AMZN	shares_calc	1.80%	1.98%	2.17%	2.61%	3.56%	4.22%	5.43%	7.03%	8.81%	10.44%	12.35%	14.92%
AMZN	capex	-9.17%	-12.38%	-12.99%	-10.40%	-6.01%	-5.77%	-6.72%	-4.95%	-4.29%	-5.50%	-4.63%	-6.20%
AMZN	depreciation	8.47%	8.16%	7.33%	6.54%	7.77%	6.59%	6.45%	5.97%	5.87%	5.33%	4.37%	3.53%
AMZN	pe	0.0	0.02%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.11%	0.0	0.16%

This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

[Top of Page]

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List^(new)

TXN

Texas Instruments welcome

TSLA

Tesla welcome

AAPL

Apple welcome

AMZN

Amazon welcome

META

Meta welcome

MCO

Moody's Corp welcome

BRK-B

Berkshire Hathaway welcome

V

Visa welcome

MA

Master Card welcome

MSFT

Microsoft welcome

GOOGL

Alphabet welcome

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...

1. DCF scenario play based on next 3 years

2. DCF scenario play based on next 5 years

1. Showing SUMMARY report for AMZN [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 198.38 as of 2024-11-21

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!

2. Vertical Data, ratio wrt to shares_calc for AMZN [show/hide charts] Current Market Price: 198.38 as of 2024-11-21

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!

3. Vertical Data, ratio wrt to revenue for AMZN [show/hide charts] Current Market Price: 198.38 as of 2024-11-21

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!

4. CAGR report Showing SUMMARY report for AMZN Current Market Price: 198.38 as of 2024-11-21

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!

5. Rolling 5 yearly CAGR report Showing SUMMARY report for AMZN Current Market Price: 198.38 as of 2024-11-21

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!

6. Rolling 9 yearly CAGR report Showing SUMMARY report for AMZN Current Market Price: 198.38 as of 2024-11-21

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!

1. Vertical Data, ratio wrt to shares_calc for AMZN [show/hide charts] Current Market Price: 198.38 as of 2024-11-21

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!

1. Vertical Data, ratio wrt to revenue for AMZN [show/hide charts] Current Market Price: 198.38 as of 2024-11-21

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!

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List^(new)