AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)ZNGA 3.95 +0.07 (+1.68%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)
AAPL 153.04 +0.34 (+0.22%)MSFT 105 +0.23 (+0.22%)FB 130.65 -2.52 (-1.89%)ZNGA 3.95 +0.07 (+1.68%)NVDA 133.37 -0.29 (-0.22%)WBA 68.22 +0.16 (+0.24%)GOOG 1029.8 -7.78 (-0.75%)PIH 4.14 +0.25 (+6.43%)

Discounted Cash Flow (DCF) Analysis Unlevered

Amazon.com Inc. Quote

Amazon.com Inc. (AMZN)

1,516.61 37.93 Technology
All | Operating Data | Balance Sheet Data | Weighted Average Cost Of Capital | Build Up Free Cash | Terminal Value | Intrinsic Value | Results

Operating Data AMZN Quote Amazon.com

Balance Sheet Data AMZN Quote Amazon.com

Weighted Average Cost Of Capital AMZN Quote Amazon.com

Share Price $ 1516.61
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 24,743.00
Total Equity 747,688.73
Total Capital 772,431.73
Debt Weighting 3.20
Equity Weighting 96.80
Wacc

Build Up Free Cash 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) 59,504.51
Terminal Value 572,158.75
Present Value of Terminal Value 292,002.40

Intrinsic Value AMZN Quote Amazon.com

Enterprise Value 414,360
Net Debt -6,243
Equity Value 420,603
Shares Outstanding 493
Equity Value Per Share 853

Results Unlevered DCF AMZN Quote Amazon.com