Amazon.com Inc. is positioned to capitalize on secular trends in Consumer Discretionary. Our analysis suggests the market is underappreciating the margin expansion story.
[Source: Generated via Semantic Analysis of AMZN 10-K filings]
| Fiscal Year | 2023A | 2024A | 2025E |
|---|---|---|---|
| Revenue | 332.91 | 364.92 | 400.0 |
| EBITDA | 22.8 | 19.87 | 9.93 |
| Net Income | 4.13 | 1.09 | -6.76 |
| EPS | 4.13 | 1.09 | -6.76 |
Our valuation is derived from a 10-year DCF model using a WACC of 9.2% and a terminal growth rate of 2.5%. We also consider EV/EBITDA multiples relative to the Consumer Discretionary peer group.