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, Try our Paid Plans,
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: 172.63 as of 2025-04-18
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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012
AMZN revenue 637.96B 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 41.07B 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 115.88B 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 32.88B 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 10.87B 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 59.25B 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 68.59B 36.85B 12.25B 24.88B 22.90B 14.54B 12.42B 4.11B 4.19B 2.23B 0.18B 0.74B 0.68B
AMZN marketcap 2306.89B 1570.15B 856.94B 1700.83B 1643.67B 921.44B 738.68B 565.01B 358.34B 318.62B 144.24B 183.31B 114.27B
AMZN ev 2280.73B 1555.07B 937.35B 1713.35B 1633.36B 908.76B 730.43B 569.23B 346.70B 310.97B 137.94B 177.84B 114.27B
AMZN shares 10.72B 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 10.52B 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 -83.00B -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 52.80B 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 19.68 18.31 20.05 36.98 24.72 23.60 23.77 30.88 20.07 25.83 20.16 32.48 27.34
AMZN pocf 19.91 18.48 18.33 36.71 24.88 23.92 24.04 30.65 20.75 26.47 21.08 33.48 27.34
AMZN pe 38.94 51.61 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: 172.63 as of 2025-04-18
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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012
AMZN revenue 60.67 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 3.91 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 11.02 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 3.13 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 1.03 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 5.63 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 6.52 3.57 1.20 2.44 2.27 1.46 1.26 0.42 0.44 0.24 0.02 0.08 0.07
AMZN marketcap 219.39 151.94 84.00 166.72 162.85 92.39 75.10 58.47 37.49 33.79 15.52 19.94 12.54
AMZN ev 216.90 150.48 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 1.02 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 1.00
AMZN capex -7.89 -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 5.02 4.71 4.11 3.38 2.50 2.18 1.56 1.19 0.85 0.67 0.51 0.35 0.24
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: 172.63 as of 2025-04-18
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 2024 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% 100.00%
AMZN owner_earnings 6.44% 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 18.16% 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 5.15% 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 1.70% 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 9.29% 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 10.75% 6.41% 2.38% 5.30% 5.93% 5.18% 5.33% 2.31% 3.08% 2.09% 0.20% 1.00% 1.11%
AMZN marketcap 361.60% 273.17% 166.73% 362.02% 425.75% 328.47% 317.19% 317.66% 263.51% 297.76% 162.08% 246.21% 187.04%
AMZN ev 357.50% 270.55% 182.37% 364.68% 423.08% 323.95% 313.64% 320.03% 254.95% 290.61% 155.01% 238.87% 187.04%
AMZN shares 1.68% 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 1.65% 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 -13.01% -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 8.28% 8.47% 8.16% 7.33% 6.54% 7.77% 6.59% 6.45% 5.97% 5.87% 5.33% 4.37% 3.53%
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: 172.63 as of 2025-04-18
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_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
AMZN revenue 21.94% 17.86% 10.74%
AMZN owner_earnings 25.47% 22.66% 267.40%
AMZN cashflow::operating 28.61% 24.65% 35.74%
AMZN cashflow::fcf 17.93% 8.71% 61.76%
AMZN cashflow::realfcf 8.23% -5.98% 33.80%
AMZN netincome 66.70% 38.59% 21.10%
AMZN operatingincome 46.31% 36.38% 40.22%
AMZN marketcap 24.60% 20.15% 10.69%
AMZN ev 24.78% 20.21% 10.00%
AMZN shares 41.65% 85.06% 1.36%
AMZN shares_calc 1.22% 1.06% 1.01%
AMZN capex -27.51% -27.30% -9.73%
AMZN depreciation 26.69% 19.36% 15.31%
AMZN evToOcf -2.98% -3.57% -18.96%
AMZN pocf -3.11% -3.60% -18.45%
AMZN pe -25.25% -13.31% -8.59%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for AMZN Current Market Price: 172.63 as of 2025-04-18
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_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017
AMZN netincome 38.59% 24.74% -20.32% 69.70% 104.53% 118.74% 105.63% 140.09%
AMZN operatingincome 36.38% 24.30% 24.43% 42.83% 59.29% 141.23% 75.55% 43.45%
AMZN marketcap 20.15% 16.28% 8.69% 36.54% 38.84% 44.90% 32.15% 37.67%
AMZN ev 20.21% 16.31% 10.49% 37.65% 39.34% 45.80% 32.65% 37.87%
AMZN shares 85.06% 84.78% 84.24% 85.09% 84.58% 1.35% 1.28% 1.16%
AMZN shares_calc 1.06% 0.99% 1.09% 1.31% 1.37% 1.42% 1.36% 1.18%
AMZN capex -27.30% -23.93% -28.43% -35.65% -35.19% -21.92% -23.82% -20.55%
AMZN depreciation 19.36% 25.97% 29.57% 33.51% 32.08% 35.64% 36.37% 39.68%
AMZN evToOcf -3.57% -5.09% -8.28% 13.00% -0.87% 3.20% -6.05% 2.47%
AMZN pocf -3.60% -5.12% -9.77% 12.09% -1.23% 2.56% -6.41% 2.31%
AMZN pe -13.31% -6.78% 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: 172.63 as of 2025-04-18
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_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021
AMZN shares 41.65% 41.48% 41.19% 41.49%
AMZN shares_calc 1.22% 1.19% 1.16% 1.26%
AMZN capex -27.51% -23.21% -27.68% -26.58%
AMZN depreciation 26.69% 29.51% 32.85% 36.03%
AMZN evToOcf -2.98% -1.06% -5.22% 3.41%
AMZN pocf -3.11% -1.45% -6.47% 3.33%
AMZN pe -25.25% -79.98% 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...