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 paying customer, email : [email protected] or use Help Section!!
Selected tickers used: ['AMZN']



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

Image

2. DCF scenario play based on next 5 years

Image
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: 186.75 as of 2024-07-17

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: 186.75 as of 2024-07-17

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: 186.75 as of 2024-07-17

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: 186.75 as of 2024-07-17

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: 186.75 as of 2024-07-17

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: 186.75 as of 2024-07-17

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%



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)


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...