Valuation Amazon.com, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 12/12/2025 GMT			After hours 00:59:46
226.19 ^USD	-1.78%		226.02	-0.07%

06:59am	Oracle denies any delay in OpenAI partnership after stock pullback
12-12	S&P 500, Dow Retreat From Record Amid Broadcom-Led Tech Selloff	MT

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	2,418,020	-	-
Change	-	3.48%	-49.32%	83.23%	46.92%	4.82%	-	-
Enterprise Value (EV) ¹	1,581,588	1,643,698	854,063	1,541,687	2,258,309	2,355,367	2,326,505	2,292,835
Change	-	3.93%	-48.04%	80.51%	46.48%	4.3%	-1.23%	-1.45%
P/E ratio	77.9x	51.4x	-311x	52.4x	39.7x	32x	28.7x	23.6x
PBR	17.5x	12.3x	5.89x	8.2x	7.97x	6.28x	5.13x	3.97x
PEG	-	0.9x	3x	-0x	0.4x	1.2x	2.5x	1.1x
Capitalization / Revenue	4.23x	3.6x	1.67x	2.73x	3.62x	3.38x	3.05x	2.74x
EV / Revenue	4.1x	3.5x	1.66x	2.68x	3.54x	3.3x	2.93x	2.6x
EV / EBITDA	27.6x	22.8x	11.4x	14x	15.7x	14x	11.3x	9.32x
EV / EBIT	69.1x	66.1x	69.7x	41.8x	32.9x	29.5x	23.2x	18.5x
EV / FCF	51x	-181x	-73.8x	41.9x	59.1x	111x	51.4x	30.1x
FCF Yield	1.96%	-0.55%	-1.35%	2.39%	1.69%	0.9%	1.95%	3.32%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.092	3.24	-0.27	2.9	5.53	7.058	7.868	9.597
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	386,064	469,822	513,983	574,785	637,959	714,722	793,799	883,549
EBITDA ¹	57,283	71,994	75,053	110,305	144,162	167,726	205,740	245,968
EBIT ¹	22,899	24,879	12,248	36,852	68,593	79,935	100,409	124,198
Net income ¹	21,331	33,364	-2,722	30,425	59,248	76,290	85,996	106,356
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	226.19	226.19	226.19
Nbr of stocks (in thousands)	10,035,024	10,142,952	10,201,654	10,334,031	10,515,011	10,690,216	-	-
Announcement Date	02/02/21	03/02/22	02/02/23	01/02/24	06/02/25	-	-	-

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.	32.05x	3.3x	14.02x	-.--%	2,418B
COUPANG, INC.	150.01x	1.18x	34.75x	-.--%	46.82B
JD.COM, INC.	13.51x	0.13x	8.43x	2.87%	41.78B
WAYFAIR INC.	-64.17x	1.14x	19.68x	0.01%	12.68B
ALLEGRO.EU S.A.	20.22x	2.79x	9.89x	-.--%	8.76B
FSN E-COMMERCE VENTURES LIMITED	346.7x	7.29x	101.22x	-.--%	7.93B
MONOTARO CO., LTD.	36.12x	3.35x	21.38x	1.37%	7.34B
ETSY, INC.	39.76x	2.35x	9.37x	-.--%	5.32B
OCADO GROUP PLC	3.52x	2.23x	17.64x	-.--%	2.5B
Average	64.19x	2.64x	26.26x	0.47%	283.46B
Weighted average by Cap.	34.37x	3.20x	14.61x	0.05%