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 Unlevered

Amazon.com Inc. Quote

Amazon.com Inc. (AMZN)

1,764.52 -9.05 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 $ 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 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) 65,905.75
Terminal Value 633,709.10
Present Value of Terminal Value 323,414.75

Intrinsic Value AMZN Quote Amazon.com

Enterprise Value 461,608
Net Debt -17,755
Equity Value 479,363
Shares Outstanding 493
Equity Value Per Share 972

Results Unlevered DCF AMZN Quote Amazon.com