Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
378.71 USD660.05 USD894.14 USD
-60.12%
660.05 USDCurrent price is 60.1% below the base model value.
A
US
AMZN.US · AMAZON COM INC
US · US
Latest price263.25 USD
30D-15.25%
Vs. base value+72.8%
Research summary
AMZN.US latest organized financial period shows revenue grew +12.38% YoY and net income grew +31.09% YoY. Current price is about 263 USD, while the model base case is about 152 USD; the current price sits +72.8% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue717B USD
Net income78B USD
Free cash flow140B USD
Operating cash flow140B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price263.25 USD
Base value152.32 USD
Vs. base+72.8%
Price date2026/04/29
108.63 USD152.32 USD187.06 USD
+72.83%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
139.01 USD226.39 USD295.87 USD
+16.28%
226.39 USDCurrent price is 16.3% above the base model value.Adjusted reference: 180.25 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth4.1%
Current price implies roughly 4.1% annualized FCF growth.
4.1%Current price implies roughly 4.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
53.03 USD53.03 USD53.03 USD
+396%
53.03 USDCurrent price is 396.4% above the base model value.
Updated: 2026/04/29 15:21
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -1B USD | Medium |
| 2022/12/31 | Asset sale gain/loss | Asset sale gain/loss | -13B USD | Medium |
| 2025/12/31 | Asset impairment | Impairment | -482M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 717B USD | 78B USD | 79B USD | 140B USD | 7.17 | 7.26 |
| 2024/12/31 | Annual | 638B USD | 59B USD | - | 116B USD | 5.53 | - |
| 2023/12/31 | Annual | 575B USD | 30B USD | - | 85B USD | 2.9 | - |
| 2022/12/31 | Annual | 514B USD | -3B USD | 10B USD | -17B USD | -0.27 | 1 |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement