Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
378.71 USD660.05 USD894.14 USD
-60.12%
660.05 USDCurrent price is 60.1% below the base model value.
A
Consumer CyclicalInternet RetailUnited States
AMZN.US · Amazon.com, Inc.
NMS · US · USD
Latest price263.25 USD
30D-14.24%
Vs. base value+16.3%
Research summary
AMZN.US latest organized financial period shows revenue grew +12.38% YoY and net income grew +31.09% YoY. Current price is about 263 USD, while the model base case is about 226 USD; the current price sits +16.3% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue717B USD
Net income78B USD
Free cash flow140B USD
Operating cash flow140B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price263.25 USD
Base value226.39 USD
Vs. base+16.3%
Price date2026/04/28
139.01 USD226.39 USD295.87 USD
+16.28%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
139.01 USD226.39 USD295.87 USD
+16.28%
226.39 USDCurrent price is 16.3% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth4.1%
Current price implies roughly 4.1% annualized FCF growth.
4.1%Current price implies roughly 4.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
53.03 USD53.03 USD53.03 USD
+396%
53.03 USDCurrent price is 396.4% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 717B USD | 78B USD | 140B USD | 7.17 |
| 2024/12/30 | Annual | 638B USD | 59B USD | 116B USD | 5.53 |
| 2023/12/30 | Annual | 575B USD | 30B USD | 85B USD | 2.9 |
| 2022/12/30 | Annual | 514B USD | -3B USD | 47B USD | -0.27 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement