Vendor valuation and a separate reproducible cash-flow scenario.
AMZN DCF Valuation
FMP’s AMZN DCF estimate dated 2026-10-27 is $50.17 per share, alongside a vendor stock-price snapshot of $249.09. The editable scenario below is a separate calculation using annual inputs ending 2025-12-31.
- Vendor DCF / share
- $50.17 2026-10-27
- Vendor stock-price snapshot
- $249.09 Same vendor DCF response; not a live quote
- Scenario base cash flow
- $9,520,413,975.22 Unlevered proxy described below
The vendor model and the editable scenario use different assumptions; their outputs need not agree.
Build a cash-flow scenario
Base period 2025-12-31. Values below are assumptions; editing them does not change the vendor snapshot.
Enterprise value $144,601,284,951.27
Equity value $78,424,284,951.27
Sensitivity to growth and discount rate
| Discount / growth | 3% | 5% | 7% |
|---|---|---|---|
| 9% | $8.057 | $9.3254 | $10.69 |
| 10% | $6.1633 | $7.2434 | $8.4031 |
| 11% | $4.7153 | $5.652 | $6.6572 |
Scenario input reconciliation
| Date | Unlevered proxy | Debt minus cash | Diluted weighted-average shares | Effective tax rate |
|---|---|---|---|---|
| 2025-12-31 | $9,520,413,975.22 | $66,177,000,000.00 | 10,827,000,000 | 19.727% |
Vendor advanced-model series
| Model year | Model revenue | Unlevered FCF | WACC | Long-term growth | Diluted shares | Model equity / share |
|---|---|---|---|---|---|---|
| 2030 | $1,216,212,347,137.00 | $15,803,883,019.00 | 11.28% | 9.5% | 10,827,000,000 | $50.17 |
| 2029 | $1,094,213,705,830.00 | $14,218,590,566.00 | 11.28% | 9.5% | 10,827,000,000 | $50.17 |
| 2028 | $984,452,786,427.00 | $12,792,319,294.00 | 11.28% | 9.5% | 10,827,000,000 | $50.17 |
| 2027 | $885,702,019,213.00 | $11,509,117,740.00 | 11.28% | 9.5% | 10,827,000,000 | $50.17 |
| 2026 | $796,856,972,375.00 | $3,378,285,187.00 | 11.28% | 9.5% | 10,827,000,000 | $50.17 |
| 2025 | $716,924,000,000.00 | $25,034,127,846.00 | 11.29% | 9.5% | 10,827,000,000 | $50.14 |
| 2024 | $637,959,000,000.00 | $36,499,978,865.00 | 11.31% | 9.5% | 10,827,000,000 | $50.10 |
| 2023 | $574,785,000,000.00 | $25,522,292,715.00 | 11.29% | 9.5% | 10,827,000,000 | $50.14 |
| 2022 | $513,983,000,000.00 | -$33,657,766,627.00 | 11.2% | 9.5% | 10,827,000,000 | $50.35 |
| 2021 | $469,822,000,000.00 | $21,455,351,985.00 | 11.31% | 9.5% | 10,827,000,000 | $50.10 |
How to read these results
Method & calculation basis
The interactive enterprise model uses a disclosed unlevered cash-flow proxy: operating cash flow + interest expense × (1 − effective tax rate) + signed capital expenditure. Project five years, discount each year, add a Gordon terminal value, subtract debt minus cash, then divide by annual diluted weighted-average shares. Default growth and discount inputs are illustrative assumptions.
Coverage & limitations
This proxy is not an audited FCFF measure. Annual tax rates, acquisition effects and financing classifications can distort it. The vendor DCF is a separate model and is not claimed to be reproduced by the calculator. Terminal growth must be below the discount rate.
Sources & update policy
Data provider: Financial Modeling Prep. Data is retrieved on the server and periodically revalidated. A page is refreshed when visited after its interval; this does not promise live market data or a new company disclosure.
discounted-cash-flow· 1 returned records · retrieved 2026-10-27 08:42:34 UTCcustom-discounted-cash-flow· 10 returned records · retrieved 2026-10-27 08:42:34 UTCcash-flow-statement· 10 returned records · retrieved 2026-10-27 08:42:35 UTCbalance-sheet-statement· 10 returned records · retrieved 2026-10-27 08:42:35 UTCincome-statement· 10 returned records · retrieved 2026-10-27 08:42:35 UTC
Original disclosure references
Source dates describe the underlying record. Retrieval and validation times describe this data copy. Content modification time changes only when the supplied content changes.
Continue the research
Use Pineify Finance Agent to compare financial records and ask follow-up questions. Check the cited records before acting on a result.