image
Consumer Cyclical - Specialty Retail - NASDAQ - US
$ 173.18
-3.06 %
$ 1.84
Market Cap
30.31
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one AMZN stock under the worst case scenario is HIDDEN Compared to the current market price of 173 USD, Amazon.com, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one AMZN stock under the base case scenario is HIDDEN Compared to the current market price of 173 USD, Amazon.com, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one AMZN stock under the best case scenario is HIDDEN Compared to the current market price of 173 USD, Amazon.com, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart AMZN

image
$250.0$250.0$240.0$240.0$230.0$230.0$220.0$220.0$210.0$210.0$200.0$200.0$190.0$190.0$180.0$180.0$170.0$170.0$160.0$160.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
638 B REVENUE
10.99%
68.6 B OPERATING INCOME
86.13%
59.2 B NET INCOME
94.73%
116 B OPERATING CASH FLOW
36.41%
-94.3 B INVESTING CASH FLOW
-89.32%
-11.8 B FINANCING CASH FLOW
25.61%
188 B REVENUE
18.20%
21.2 B OPERATING INCOME
21.78%
20 B NET INCOME
30.51%
45.6 B OPERATING CASH FLOW
75.72%
-37.4 B INVESTING CASH FLOW
-121.57%
-3.31 B FINANCING CASH FLOW
-19.94%
Balance Sheet Amazon.com, Inc.
image
Current Assets 191 B
Cash & Short-Term Investments 101 B
Receivables 55.5 B
Other Current Assets 34.2 B
Non-Current Assets 434 B
Long-Term Investments 0
PP&E 329 B
Other Non-Current Assets 105 B
16.20 %8.87 %5.48 %52.62 %16.84 %Total Assets$624.9b
Current Liabilities 179 B
Accounts Payable 94.4 B
Short-Term Debt 0
Other Current Liabilities 85.1 B
Non-Current Liabilities 159 B
Long-Term Debt 131 B
Other Non-Current Liabilities 28.6 B
27.84 %25.10 %38.62 %8.44 %Total Liabilities$338.9b
EFFICIENCY
Earnings Waterfall Amazon.com, Inc.
image
Revenue 638 B
Cost Of Revenue 326 B
Gross Profit 312 B
Operating Expenses 243 B
Operating Income 68.6 B
Other Expenses 9.34 B
Net Income 59.2 B
700b700b600b600b500b500b400b400b300b300b200b200b100b100b00638b(326b)312b(243b)69b(9b)59bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
48.85% GROSS MARGIN
48.85%
10.75% OPERATING MARGIN
10.75%
9.29% NET MARGIN
9.29%
20.72% ROE
20.72%
9.48% ROA
9.48%
13.32% ROIC
13.32%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Amazon.com, Inc.
image
35b35b30b30b25b25b20b20b15b15b10b10b5b5b00(5b)(5b)(10b)(10b)(15b)(15b)(20b)(20b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 59.2 B
Depreciation & Amortization 52.8 B
Capital Expenditures -83 B
Stock-Based Compensation 22 B
Change in Working Capital 0
Others -13.5 B
Free Cash Flow 32.9 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Amazon.com, Inc.
image
Wall Street analysts predict an average 1-year price target for AMZN of $230 , with forecasts ranging from a low of $95 to a high of $285 .
AMZN Lowest Price Target Wall Street Target
95 USD -45.14%
AMZN Average Price Target Wall Street Target
230 USD 32.74%
AMZN Highest Price Target Wall Street Target
285 USD 64.57%
Price
Max Price Target
Min Price Target
Average Price Target
3003002802802602602402402202202002001801801601601401401201201001008080Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership Amazon.com, Inc.
image
Sold
0-3 MONTHS
28.6 M USD 6
3-6 MONTHS
3.4 B USD 10
6-9 MONTHS
16 M USD 6
9-12 MONTHS
1.75 B USD 9
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Why Shares of Amazon, Walmart, and Home Depot Are Rebounding Today The stocks of big-box retailers and large e-commerce companies rebounded today, as news reports hinted at progress on negotiations between the Trump administration and trade partners. U.S. Treasury Secretary Scott Bessent also reportedly expressed more positive sentiment regarding the United States' frayed relationship with China. fool.com - 1 week ago
Retail Is Tough. Amazon and Walmart Stock Can Both Win in a Downturn. Walmart leads in categories like groceries and essentials that consumers have to buy often. barrons.com - 1 week ago
Even if you are tempted to buy Mag 7, wait until they report results: Portfolio Manager Tesla (TSLA) is set to report first quarter earnings results on Tuesday after the closing bell on Wall Street. Harvest Portfolio Management chief investment officer Paul Meeks joins Morning Brief with Brad Smith and Madison Mills to outline his bearish view of Tesla stock and what he wants to hear from Elon Musk. youtube.com - 1 week ago
No Word On Whole Foods Opening Date ST. CHARLES, IL — A new Whole Foods grocery stores is supposed to open this spring in St. Charles but company officials have not yet released the opening date. Patch.com reached out to Whole Foods this past week to see if the opening date has been set. On Monday, Carrie Rodgers, who works for corporate communications for Whole Foods, said the company did not have any information to share regarding the opening of the Whole Foods. Meanwhile, final inspections have been underway at the store, according to city officials. On Friday, city officials said a final inspection "punch list" has been provided to the contractor. Patch.com has reached out to community development officials to learn more about what else needs to be done before the grocery store opening. St. Fort Union, a regional development commercial specializing in grocery anchors, acquired the property in 2023 and entered into a lease agreement with Whole Foods Market, according to city officials. As part of upgrades to the site, parking lots around the store were reconstructed for future use by Whole Foods, including the city-owned parking lot located at the southwest corner of Illinois and First Streets. The sidewalks and landscaping around the parking lots were updated to add angled street parking, paver bricks, landscape beds and decorative lighting. In recent months, work has been done inside the store. As a part of the project approval, the city approved an incentive agreement to reimburse the developer for the cost of the parking lot and street/sidewalk improvements, according to city officials. In March 2022, the Blue Goose closed its doors for good. The store first opened in 1928. https://www.patch.com - 1 week ago
I Have $80 Million But Feel Like I’m Still Working for Someone Else, Will It Ever Change? The movie Limitless (2011) featured Bradley Cooper in his first dramatic starring role as Eddie Morra, a struggling writer who takes an experimental drug that enhances his cognitive abilities. By turning him into a financial trading wizard, the drug propels him into the stratosphere of high finance. As Eddie relishes his luxurious lifestyle and newfound respect and admiration, he becomes addicted to the drug, the money, and the power, despite increasing mental blackouts, unexplained gaps in his memory, and the threat of mobsters seeking to steal the drug from him. While not a primary aspect of the plot, the underlying theme of addiction in multiple forms is reiterated on several levels while the escalation of the cycle and the difficulty in jumping off the carousel is also explored. It becomes a trap for Eddie, since the fear of returning to his previously humble and failing life outweighs the growing memory and mental problems being triggered by the drug. The threats to Eddie’s life by the Russian mob finally shock him into the realization as to how much else he risks by staying on the ever spinning hamster wheel he has created for himself. The fast track grind is unrelenting, and the temptation to remain on it often outweighs more rational concerns for one’s own mental and physical well-being. Just like a drug addiction, the craving for the momentary thrills of making big profits or collecting big paychecks subsumes common sense safeguards and rational behavior. Combating burnout, especially when finances are not the sole motivation, becomes trickier in identifying the causes and devising the solutions. Key Points The fast lane of 8-figure plus sized deals can be seductive and addictive, becoming a continuous cycle that is difficult to leave. Even with the commensurate financial rewards from a successful career managing huge sums, finding personal fulfillment on a deeper level can elude many who stay in the fast lane. A broader definition and discussion of the nature of success can be helpful in dealing with the pressure and mental toll from the challenges of maintaining the hamster wheel. Are you ahead, or behind on retirement? SmartAsset’s free tool can match you with a financial advisor in minutes to help you answer that today. Each advisor has been carefully vetted, and must act in your best interests. Don’t waste another minute; get started by clicking here.(Sponsor) “Maybe FatFIRE Isn’t About Freedom. Maybe It’s Just Wage Slavery In A Gucci Suit.” The inability to leave the fast track grind after building a net worth of $80 million indicates underlying deep seated insecurities and a prospective psychological and emotional burnout and meltdown. Surprisingly, some people who have achieved profound success can lament about how it’s not all it’s cracked up to be. A Reddit fan who is probably in the top 10% of the 1% richest people posted his personal impressions on the emptiness of reaching the pinnacle of the pyramid. His details were as follows: The poster claims his net worth is roughly $80 million. His assets include multiple liquid forms (i.e. stocks, bonds, real estate, etc.) as well as private equity. The poster’s business is self-owned, so he has no boss, no Key Performance Indicator (KPI) metric hanging over his head, and no fixed 9-5 office hours. Contrary to his expectations, his success seems to have only migrated him to the same type of obligations and daily grind as when he was an employee. He finds his current situation is giving him the same stress and optimization addictions, albeit with “better wine, fancier vacations, and the illusion of control.” While no longer managing the funds of clients, the poster is now managing his own portfolio, putting him in the role of “CFO of his personal empire”, with added pressures and no other life beyond work. Ironically, he finds that the pursuit of FatFIRE (Financial Independence Retire Early) has left him stuck on the hamster wheel, irrationally paranoid of becoming irrelevant if he jumps off. Redefining Success The first step in ending an addiction to the fast track is to consciously take a step back to reassess priorities and find oneself, which is something more than a job or its title. As one might expect, the range of responses was very broad. A number of the responses thought it was a LARP (Live Action Role Play) hoax, with some accusing the poster of actually being a ChatGPT Bot. Others were incredulous, finding the poster’s complaints to be hysterically funny, and thinking it was a ridiculous attempt at virtual signaling for victimhood amidst his $80 million accumulated wealth. Several unsympathetic respondents shot back with a mix of envy and resentment: “At $80 million, you’re working for your ego.” “Ego grows faster than wealth.” “Narcissists are in a prison of their own making.” “You need a life. Go find one.” “The problem is you.” “Cry me a river.” “If it helps you feel better, you’re already irrelevant.” “You made your business your personality and your identity. We all need something to bring us joy other than our job title.” To be fair to the skeptics, the poster apparently had posted 6 months ago asking for investment advice to allocate monthly savings to set up accounts for his kids. It’s doubtful that someone who legitimately has amassed $80 million net worth would not have professional financial advisors and estate planners under retainer already for such a purpose. That said, the topic is certainly a legitimate one that is not without precedent. There were some constructive critiques and helpful suggestions posted in response that are good food for thought: One respondent suggested a redefinition of success to extend beyond simply one’s self and making money to have consideration for others. Satisfaction can be found in creating a legacy to help one’s family for future generations. Type-A personalities who relish competing with their peers often don’t know how to live any other way, so taking a break to reset and assess priorities can offer some sorely needed respite. One respondent psychoanalyzed the poster as existentially running from death and filling the void with activity. Anxiety is expressed by the inability to say “no” to another board seat, etc. The RE part of FIRE is to retire into something with meaning. Not just quit your job once you’ve got enough cash. A former pro athlete advised that the only way to take the retirement plunge is to consciously take the step and be honest with yourself to help work through the reinvention process. Having a wealthy financial situation that affords one retirement options can include such activities as: Angel Investing, advising, charitable foundation management, as well as diversions, like travel, hobbies, meditation, fitness, and spending quality time with family and friends. From someone who conquered being in a similar predicament: Freedom isn’t absolute – it’s a spectrum we negotiate, often unconsciously. Unpacking the real you demands deep introspection and a step back from the C-suite treadmill. Unplug, strip away the noise, and rediscover your own voice. The stakes are low – you can always return to the grind if it calls. For you – success is the baseline. The real challenge is redefining it on your terms. Step off the track and recalibrate – the returns will outpace anything you’ve pitched in the boardroom. One respondent who had attained a similar net worth exited and put his holdings into 80/20 (growth/income) funds so he would have the freedom to travel, spend time with family, learn new skills and play video games. Several who lauded the poster’s choice to stay in the grind pointed out these observations: People who think it’s about ego are off-base. We work for our FUTURE SELVES, and our family. Jeff Bezos had to ask himself “What happens on Day 2?” after he retired from Amazon. Fearing Day 2 means the decision has yet to be truly made. It’s easier to decide to DO something than NOT to do something. If Elon quit after making $180 million with PayPal, we would never have Tesla, X, Starlink, SpaceX, or The Boring Company, so there’s nothing wrong with staying in the game when others might have dropped out earlier. The post I Have $80 Million But Feel Like I’m Still Working for Someone Else, Will It Ever Change? appeared first on 24/7 Wall St.. https://247wallst.com - 1 week ago
S&P 500: Tesla, Amazon, and Nvidia Power Tech Comeback US stocks rebounded sharply as the Dow jumped 500+ points, led by gains in Tesla, Amazon, and 3M. Traders focus on earnings and inflation outlook today. fxempire.com - 1 week ago
An Amazon exec has hit back at claims it's pausing some data center lease talks An Amazon VP says the company is still seeing strong demand for data centers. A Wells Fargo report suggested AWS was pausing some data center leasing discussions. businessinsider.com - 1 week ago
Amazon.com, Inc. (AMZN) Is a Trending Stock: Facts to Know Before Betting on It Amazon (AMZN) has received quite a bit of attention from Zacks.com users lately. Therefore, it is wise to be aware of the facts that can impact the stock's prospects. zacks.com - 1 week ago
Should You Buy Amazon Stock Before May 1? Amazon (AMZN -2.90%) is scheduled to report its highly anticipated quarterly financial results on May 1. fool.com - 1 week ago
Amazon and Walmart Stocks Are Casualties of Trump's Tariffs. But Here's a Way They Could Benefit. Amazon and Walmart might benefit from negotiations for U.S. companies to gain broader access to India's huge e-commerce market. barrons.com - 1 week ago
If You Buy Amazon With $10,000 in 2025, Will You Become a Millionaire in 10 Years? Investors allocate a portion of their hard-earned savings into the stock market in the hopes of achieving adequate returns over the long term. Sometimes, they get lucky and find a monster winner that significantly improves their financial well-being. fool.com - 1 week ago
Stock Market Sell-Off: 3 Stocks That Wall Street Thinks Can Rally Roughly 40% Over the Next 12 Months It's been a tough year for the stock market, with the broader benchmark S&P 500 down 12% year to date, and much more from from highs reached in the back half of February. fool.com - 1 week ago
8. Profile Summary

Amazon.com, Inc. AMZN

image
COUNTRY US
INDUSTRY Specialty Retail
MARKET CAP $ 1.84
Dividend Yield 0.00%
Description Amazon.com, Inc. engages in the retail sale of consumer products and subscriptions through online and physical stores in North America and internationally. The company operates through three segments: North America, International, and Amazon Web Services (AWS). Its products offered through its stores include merchandise and content purchased for resale; and products offered by third-party sellers The company also manufactures and sells electronic devices, including Kindle, Fire tablets, Fire TVs, Rings, Blink, eero, and Echo; and develops and produces media content. In addition, it offers programs that enable sellers to sell their products in its stores; and programs that allow authors, musicians, filmmakers, Twitch streamers, skill and app developers, and others to publish and sell content. Further, the company provides compute, storage, database, analytics, machine learning, and other services, as well as fulfillment, advertising, and digital content subscriptions. Additionally, it offers Amazon Prime, a membership program. The company serves consumers, sellers, developers, enterprises, content creators, and advertisers. Amazon.com, Inc. was incorporated in 1994 and is headquartered in Seattle, Washington.
Contact 410 Terry Avenue North, Seattle, WA, 98109-5210 https://www.amazon.com
IPO Date May 15, 1997
Employees 1556000
Officers Mr. Matthew S. Garman Chief Executive Officer of Amazon Web Series Mr. Andrew R. Jassy President, Chief Executive Officer & Director Mr. David A. Zapolsky J.D. Senior Vice President, Chief Global Affairs & Legal Officer Ms. Shelley L. Reynolds Vice President, Worldwide Controller & Principal Accounting Officer Mr. Brian T. Olsavsky Senior Vice President & Chief Financial Officer Ms. Anuradha Aggarwal CMO & Director of User Growth Mr. Dave Fildes Director of Investor Relations Mr. Douglas J. Herrington Chief Executive Officer of Worldwide Amazon Stores Mr. Jeffrey P. Bezos Founder & Executive Chairman Dr. Werner Vogels Chief Technology Officer