AAPL 383.68 +0.95 (+0.25%)MSFT 213.67 -0.65 (-0.30%)FB 245.07 +0.57 (+0.23%)ZNGA 10.38 -0.06 (-0.57%)NVDA 419.17 -1.19 (-0.28%)WBA 40.12 +1.11 (+2.85%)GOOG 1541.74 +30.75 (+2.04%)PIH 4.58 -0.02 (-0.43%)
AAPL 383.68 +0.95 (+0.25%)MSFT 213.67 -0.65 (-0.30%)FB 245.07 +0.57 (+0.23%)ZNGA 10.38 -0.06 (-0.57%)NVDA 419.17 -1.19 (-0.28%)WBA 40.12 +1.11 (+2.85%)GOOG 1541.74 +30.75 (+2.04%)PIH 4.58 -0.02 (-0.43%)

Discounted Cash Flow (DCF) Analysis Unlevered

Amazon.com Inc. Quote

Amazon.com Inc. (AMZN)

3,200.00 17.37 Consumer Cyclical
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 $ 3200
Diluted Shares Outstanding 465
Cost of Debt
Tax Rate 62.0
After-tax Cost of Debt -
Risk Free Rate
Market Risk Premium
Cost of Equity 14.53
Total Debt 7,694.00
Total Equity 1,526,400.00
Total Capital 1,534,094.00
Debt Weighting 0.50
Equity Weighting 99.50
Wacc

Build Up Free Cash AMZN Quote Amazon.com

Terminal Value AMZN Quote Amazon.com

Growth in perpetuity method:
Long term growth rate
WACC (%) 14.5
Free cash flow (t+1) 0.00
Terminal Value 0.00
Present Value of Terminal Value 0.00

Intrinsic Value AMZN Quote Amazon.com

Enterprise Value -
Net Debt -18,287
Equity Value -
Shares Outstanding 477
Equity Value Per Share -

Results Unlevered DCF AMZN Quote Amazon.com