Welcome to Reverse DCF page to understand market expectations about your interested Stock   


[Bottom of Page]
We have 2 report results for ticker: AMZN - Amazon.com, Inc., also organized by 1 group tags below ...


1. (new beta feature) Reverse DCF based on fcf(free cash flow) for AMZN price: 147.42 as of date: 2023-12-08 [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 expectedGrowthRate_MarketIsPricing
AMZN PE_YEAR_2032 = 7 inf%
AMZN PE_YEAR_2032 = 10 inf%
AMZN PE_YEAR_2032 = 15 inf%
AMZN PE_YEAR_2032 = 20 inf%
AMZN PE_YEAR_2032 = 25 inf%
AMZN PE_YEAR_2032 = 30 inf%
AMZN PE_YEAR_2032 = 40 inf%
AMZN input_data {"marketcap": 1502062379999.9998, "fcf": -16893000000, "discount_rate": 0.1, "period": 10}
AMZN input_data_url_param input_data={"marketcap": 1502062379999.9998, "fcf": -16893000000, "discount_rate": 0.1, "period": 10}
In this report, we are doing Reverse DCF assuming for today's current price: 147.42 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 10 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 10 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for AMZN
6. override link: reverse dcf with override in URL for AMZN
7. inf values means, fcf is negative or we do not have data for the stock/ticker



2. Showing REVERSE_DCF_RAW 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 revenue 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 -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 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 -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 -36.51B -27.48B 16.72B 14.79B 11.88B 2.26B 7.56B 5.33B 0.45B 0.90B -0.44B
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 shares 10.19B 10.12B 10.01B 0.49B 0.49B 0.48B 0.47B 0.47B 0.46B 0.46B 0.45B

Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically its the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

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)