investorscraft@gmail.com

Intrinsic Value of Amazon.com, Inc. (AMZN)

Previous Close$226.13
Intrinsic Value
Upside potential
Previous Close
$226.13

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. operates as a global leader in e-commerce, cloud computing, digital streaming, and artificial intelligence. The company generates revenue through three primary segments: North America and International retail, which includes online and physical store sales, and Amazon Web Services (AWS), its high-margin cloud computing division. Amazon’s diversified ecosystem spans consumer retail, third-party seller services, subscription models (Prime), advertising, and logistics, reinforcing its dominance in multiple high-growth sectors. AWS remains the backbone of its profitability, serving enterprises with scalable infrastructure and AI-driven solutions. The company’s relentless focus on customer experience, innovation, and operational efficiency has cemented its position as a market leader, though it faces intensifying competition in cloud services and regulatory scrutiny in retail. Its vast scale, technological edge, and network effects create formidable barriers to entry, sustaining long-term competitive advantages.

Revenue Profitability And Efficiency

Amazon reported FY 2024 revenue of $637.96 billion, reflecting robust growth across its retail and AWS segments. Net income reached $59.25 billion, with diluted EPS of $5.53, underscoring improved profitability driven by cost optimization and higher-margin AWS contributions. Operating cash flow surged to $115.88 billion, while capital expenditures totaled $83.0 billion, highlighting aggressive reinvestment in infrastructure and technology to sustain growth.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored by AWS, which delivers superior margins compared to its retail operations. Amazon’s capital efficiency is evident in its ability to scale high-return investments, such as data centers and fulfillment networks, while maintaining strong cash flow generation. Its asset-light third-party seller services and advertising segments further enhance capital-light revenue streams.

Balance Sheet And Financial Health

Amazon’s balance sheet remains solid, with $78.78 billion in cash and equivalents against $130.9 billion in total debt. The company’s leverage is manageable given its cash flow generation and liquidity position. Its financial health is supported by diversified revenue streams and a disciplined approach to capital allocation, balancing growth investments with balance sheet resilience.

Growth Trends And Dividend Policy

Amazon continues to prioritize growth, with AWS and international retail expansion as key drivers. The company does not pay dividends, opting instead to reinvest cash flows into innovation, acquisitions, and market penetration. Long-term trends favor its leadership in cloud computing and e-commerce, though macroeconomic pressures could temper near-term growth rates.

Valuation And Market Expectations

The market values Amazon for its growth potential, particularly in high-margin segments like AWS and advertising. Investors expect sustained margin expansion and market share gains, though valuation multiples reflect high expectations. Competitive dynamics and regulatory risks remain key considerations for long-term performance.

Strategic Advantages And Outlook

Amazon’s strategic advantages include its scale, technological infrastructure, and customer-centric ecosystem. The outlook remains positive, with AI and logistics innovations poised to drive efficiency and new revenue streams. However, execution risks and macroeconomic volatility could impact near-term results. The company’s ability to adapt to evolving market conditions will be critical to maintaining its leadership position.

Sources

Amazon 10-K (FY 2024), 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