Valuation Amazon.com, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 21:07:11 12/01/2026 +03			5-day change	1st Jan Change
247.84 ^USD	+0.19%		+6.45%	+7.49%

08:16pm	Italy antitrust cuts Amazon record fine to $878.2 million	RE
08:03pm	Italy's antitrust authority: cuts Amazon fine to 752.4 million euros from 1.128 billion euros over abuse of market dominance in logistic services	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,634,168	1,691,003	856,939	1,570,153	2,306,888	2,644,546	2,644,546	-
Change	-	3.48%	-49.32%	83.23%	46.92%	14.64%	0%	-
Enterprise Value (EV) ¹	1,581,588	1,643,698	854,063	1,541,687	2,258,309	2,581,892	2,553,031	2,519,360
Change	-	3.93%	-48.04%	80.51%	46.48%	14.33%	-1.12%	-1.32%
P/E ratio	77.9x	51.4x	-311x	52.4x	39.7x	35x	31.4x	25.7x
PBR	17.5x	12.3x	5.89x	8.2x	7.97x	6.87x	5.61x	4.35x
PEG	-	0.9x	3x	-0x	0.4x	1.3x	2.7x	1.2x
Capitalization / Revenue	4.23x	3.6x	1.67x	2.73x	3.62x	3.7x	3.33x	2.99x
EV / Revenue	4.1x	3.5x	1.66x	2.68x	3.54x	3.61x	3.21x	2.85x
EV / EBITDA	27.6x	22.8x	11.4x	14x	15.7x	15.4x	12.4x	10.2x
EV / EBIT	69.1x	66.1x	69.7x	41.8x	32.9x	32.3x	25.4x	20.2x
EV / FCF	51x	-181x	-73.8x	41.9x	59.1x	124x	59.8x	34.1x
FCF Yield	1.96%	-0.55%	-1.35%	2.39%	1.69%	0.81%	1.67%	2.93%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.092	3.24	-0.27	2.9	5.53	7.067	7.876	9.612
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	386,064	469,822	513,983	574,785	637,959	714,804	794,355	884,550
EBITDA ¹	57,283	71,994	75,053	110,305	144,162	167,627	205,839	247,975
EBIT ¹	22,899	24,879	12,248	36,852	68,593	79,889	100,542	124,651
Net income ¹	21,331	33,364	-2,722	30,425	59,248	76,340	85,883	106,197
Net Debt ¹	-52,580	-47,305	-2,876	-28,466	-48,579	-62,653	-91,515	-125,185
Reference price ²	162.85	166.72	84.00	151.94	219.39	247.38	247.38	247.38
Nbr of stocks (in thousands)	10,035,024	10,142,952	10,201,654	10,334,031	10,515,011	10,690,216	10,690,216	-
Announcement Date	2/2/21 A	2/3/22 A	2/2/23 A	2/1/24 A	2/6/25 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMAZON.COM, INC.	35x	3.61x	15.4x	-.--%	2,645B
JD.COM, INC.	13.96x	0.13x	8.78x	2.88%	41.79B
COUPANG, INC.	133.3x	1.04x	29.86x	-.--%	41.54B
WAYFAIR INC.	-76.28x	1.34x	23.07x	0.01%	15.11B
ALLEGRO.EU S.A.	21.43x	2.91x	10.31x	-.--%	9.02B
FSN E-COMMERCE VENTURES LIMITED	356.45x	7.37x	102.51x	-.--%	8.06B
MONOTARO CO., LTD.	37.23x	3.46x	22.12x	1.33%	7.48B
ETSY, INC.	45.68x	2.63x	10.47x	-.--%	6.11B
OCADO GROUP PLC	4.27x	2.53x	19.95x	-.--%	3.02B
Average	63.45x	2.78x	26.94x	0.47%	308.52B
Weighted average by Cap.	36.44x	3.51x	15.81x	0.05%