investorscraft@gmail.com

Intrinsic ValueAmazon.com, Inc. (AMZ.DE)

Previous Close202.65
Intrinsic Value
Upside potential
Previous Close
202.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Amazon.com, Inc. is a global leader in e-commerce, cloud computing, and digital streaming, operating through three core segments: North America, International, and Amazon Web Services (AWS). The company's retail business dominates online sales, leveraging a vast logistics network and third-party marketplace to offer an unparalleled selection of consumer goods. AWS, its cloud computing arm, is the backbone of enterprise IT infrastructure, providing scalable solutions like compute, storage, and AI services. Amazon’s ecosystem extends to hardware (Kindle, Echo), media production, and subscription services like Prime, which enhances customer loyalty through bundled benefits. The company’s diversified revenue streams—spanning retail, advertising, and cloud services—underscore its resilience and adaptability. Its market position is reinforced by relentless innovation, economies of scale, and a data-driven approach to customer engagement. While competition in e-commerce and cloud services intensifies, Amazon’s brand recognition, technological edge, and global footprint solidify its dominance across multiple high-growth sectors.

Revenue Profitability And Efficiency

Amazon reported FY 2024 revenue of €637.96 billion, reflecting robust growth across its retail and AWS segments. Net income stood at €59.25 billion, with diluted EPS of €5.53, demonstrating improved profitability despite high operational costs. Operating cash flow of €115.88 billion highlights strong cash generation, though capital expenditures of €-83.0 billion indicate heavy reinvestment in infrastructure and technology to sustain competitive advantages.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by AWS’s high-margin services and retail scale, offsetting lower-margin physical goods sales. Capital efficiency is evident in its ability to monetize Prime memberships and advertising, though aggressive capex (€-83.0 billion) tempers near-term returns. AWS remains a critical profit driver, leveraging its first-mover advantage in cloud computing.

Balance Sheet And Financial Health

Amazon maintains a solid balance sheet with €78.78 billion in cash and equivalents, against total debt of €130.9 billion. Its liquidity position supports ongoing investments, while debt levels are manageable given its cash flow generation. The absence of dividends (€0 per share) aligns with its growth-focused capital allocation strategy.

Growth Trends And Dividend Policy

Amazon prioritizes reinvestment over dividends, directing cash flows toward expansion in cloud infrastructure, international markets, and AI capabilities. Revenue growth is sustained by Prime subscriptions, third-party seller services, and AWS adoption. The company’s beta of 1.308 reflects its cyclical exposure but also growth potential in tech-driven markets.

Valuation And Market Expectations

With a market cap of €1.88 trillion, Amazon trades at a premium, reflecting expectations for continued dominance in e-commerce and cloud computing. Investors price in long-term growth from AWS and retail innovation, though macroeconomic risks and regulatory scrutiny could impact multiples.

Strategic Advantages And Outlook

Amazon’s strategic moats include its logistics network, AWS’s technological lead, and Prime’s sticky customer base. Challenges include regulatory pressures and competition in cloud services. The outlook remains positive, with AI and international expansion poised to drive future growth, assuming disciplined execution.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount