AAPL 190.97 -1.17 (-0.61%)MSFT 117.13 -0.45 (-0.38%)FB 164.38 -0.35 (-0.21%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)
AAPL 190.97 -1.17 (-0.61%)MSFT 117.13 -0.45 (-0.38%)FB 164.38 -0.35 (-0.21%)ZNGA 5.3 -0.13 (-2.31%)NVDA 177.47 +0.21 (+0.12%)WBA 62.43 -0.13 (-0.21%)GOOG 1205.9 -0.04 (-0.00%)PIH 5.45 -0.16 (-2.85%)

Discounted Cash Flow (DCF) Analysis Levered

Amazon.com Inc. Quote

Amazon.com Inc. (AMZN)

1,764.52 -9.05 Technology
All | Free Cash Flow | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results |

Free Cash Flow AMZN Quote Amazon.com

Weighted Average Cost Of Capital AMZN Quote Amazon.com

Share Price $ 1764.52
Diluted Shares Outstanding 477
Cost of Debt
Tax Rate 20.3
After-tax Cost of Debt 4.5
Risk Free Rate
Market Risk Premium
Cost of Equity 14.70
Total Debt 23,495.00
Total Equity 869,908.36
Total Capital 893,403.36
Debt Weighting 2.63
Equity Weighting 97.37
Wacc

Build Up Free Cash Flow AMZN Quote Amazon.com

Terminal Value AMZN Quote Amazon.com

Growth in perpetuity method:
Long term growth rate
WACC (%) 14.4
Free cash flow (t+1) 38,025.70
Terminal Value 365,631.78
Present Value of Terminal Value 186,600.93

Intrinsic Value AMZN Quote Amazon.com

Enterprise Value 266,059
Net Debt -17,755
Equity Value 283,814
Shares Outstanding 493
Equity Value Per Share 576

Results Levered DCF AMZN Quote Amazon.com