Amazon Com Inc
AMZN
Retail-Catalog & Mail-Order Houses
Mkt Cap
$1.508TPE
75.13Debt
$73.47BCash
$50.08BEV
$1.532TFCF
$16.92BP/E Ratio
75.13Debt
$73.47BCash
$50.08BEV
$1.532TFCF
$16.92BAmazon.com, Inc. engages in the retail sale of consumer products and subscriptions through online and physical stores in North America and internationally. It operates through three segments: North America, International, and Amazon Web Services (AWS). The company's products offered through its stores include merchandise and content purchased for resale; and products offered by third-party sellers. It also manufactures and sells electronic devices, including Kindle, Fire tablets, Fire TVs, Rings, Blink, eero, and Echo; and develops and produces media content. In addition, the company offers programs that enable sellers to sell their products in its stores; and programs that allow authors, musicians, filmmakers, Twitch streamers, skill and app developers, and others to publish and sell content. Further, it provides compute, storage, database, analytics, machine learning, and other services, as well as fulfillment, advertising, and digital content subscriptions. Additionally, the company offers Amazon Prime, a membership program. It serves consumers, sellers, developers, enterprises, content creators, and advertisers. The company was incorporated in 1994 and is headquartered in Seattle, Washington.
![NSIT Logo](data:image/svg+xml,<svg xmlns='http://www.w3.org/2000/svg' width='18' height='18'><defs><linearGradient id="a" x1="3.349" x2="21.904" y1="3.122" y2="24.434" gradientUnits="userSpaceOnUse"><stop stop-color="%231A1E21"/><stop offset="1" stop-color="%2306060A"/></linearGradient></defs><path fill="url(%23a)" d="M0 0h18v18H0z"/><text x='50%' y='52%' dominant-baseline='middle' text-anchor='middle' font-size='5' font-family='sans-serif' fill='gray'>NSIT</text></svg>){kind=small}
DCF
Discounted Cash Flow Valuation of Amazon Com Inc
Value
Growth
%
%
Discount
%
%
Multiple
| g\r | +10% | +11% | +12% | +13% | +14% |
|---|---|---|---|---|---|
| 0% | 10 | 9 | 8 | 8 | 7 |
| +1% | 11 | 10 | 9 | 8 | 8 |
| +2% | 13 | 11 | 10 | 9 | 8 |
| +3% | 14 | 13 | 11 | 10 | 9 |
| +4% | 17 | 14 | 12 | 11 | 10 |
| Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF | $16.92B | $20.16B | $23.7B | $27.49B | $31.45B | $35.49B | $39.5B | $43.33B | $46.86B | $49.94B | $52.44B | $524.4B |
| DCF | $17.53B | $17.92B | $18.07B | $17.98B | $17.65B | $17.08B | $16.29B | $15.32B | $14.2B | $12.96B | $129.6B | |
| Value | $294.6B | |||||||||||
In the chart Earnings are multiplied by this value.
Earnings Growth 51%
Earnings Stability 60%
Competitiveness and MOAT
High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.
| Years | 12-2014 | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | -0.27% | 0.56% | 1.7% | 1.7% | 4.3% | 4.1% | 5.5% | 7.1% | -0.53% | 3.6% |
| ROA | 0.33% | 3.4% | 5.2% | 3.5% | 7.8% | 6.9% | 8% | 9.5% | 2.6% | 6% |
| ROE | -2.2% | 4.5% | 12% | 11% | 23% | 19% | 23% | 24% | -1.9% | 11% |
What is the average Net Margin?
The average Net Margin over the past 5 years is +3.71%.
What is the trend of Net Margin?
The trend of Net Margin over the past 5 years is -0.04%.
What is the average Return on Assets (ROA)?
The average ROA over the past 5 years is +6.41%.
What is the trend of Return on Assets (ROA)?
The trend of ROA over the past 5 years is +0.05%.
What is the average Return on Equity (ROE)?
The average ROE over the past 5 years is +16.31%.
What is the trend of Return on Equity (ROE)?
The trend of ROE over the past 5 years is -1.62%.
Safety & Stabiliy
Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.
| Years | 12-2014 | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Debt FCF | 5.85 | 1.20 | 1.15 | 3.87 | 1.52 | 1.21 | 1.32 | -3.53 | -4.35 | 4.34 |
| Debt Equity | 1.06 | 0.66 | 0.51 | 0.90 | 0.60 | 0.42 | 0.37 | 0.38 | 0.50 | 0.40 |
| MIN | ||||||||||
| Graham Stability | - | - | 100% | 100% | 100% | 100% | 100% | 100% | -12% | -12% |
What is the Debt/FCF?
The Debt/FCF trailing twelve month is 4.34.
What is the trend of Debt/FCF?
The trend of Debt/FCF over the past 5 years is -1.60.
What is the Graham’s Stability?
Graham’s Stability measure stands at -0.12.
Growth
Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.
| Years | 12-2015 | 12-2017 | 12-2019 | 12-2021 | Trend |
|---|---|---|---|---|---|
| Revenue | 25% | 24% | 22% | 9.4% | -0.42% |
| Net Income | - | - | - | - | -36% |
| Stockholders Equity | 41% | 39% | 33% | 5.6% | 1.1% |
| FCF | - | - | - | - | -10% |
What is the 5 year Revenue CAGR?
The Revenue CAGR over the past 5 years is +23.64%.
What is the trend of Revenue growth?
The trend of Revenue growth rate over the past 5 years is -0.42%.
What is the 5 year Earnings CAGR?
The Earnings CAGR over the past 5 years is -.
What is the trend of Earnings growth?
The trend of Earnings growth rate over the past 5 years is -35.88%.
What is the 5 year Equity CAGR?
The Equity CAGR over the past 5 years is +39.44%.
What is the trend of Equity growth?
The trend of Equity growth rate over the past 5 years is +1.06%.
What is the 5 year FCF CAGR?
The FCF CAGR over the past 5 years is -.
What is the trend of FCF growth?
The trend of FCF growth rate over the past 5 years is -10.05%.