Find out why Amazon.com's 8.5% return over the last year is lagging behind its peers.
A Discounted Cash Flow, or DCF, model takes estimates of a company’s future cash flows and discounts them back to today’s dollars using a required rate of return. The idea is to work out what those future cash flows are worth right now, then compare that value to the current share price.
For Amazon.com, Simply Wall St uses a 2 Stage Free Cash Flow to Equity model. The latest twelve month free cash flow is about $40.0b. Using analyst forecasts and then extending those estimates, free cash flow is projected to reach about $190.1b by 2030, with a series of annual projections between 2026 and 2035 that are progressively discounted back to today’s value.
Adding up those discounted cash flows produces an estimated intrinsic value of about $373.41 per share. Against the recent share price of $240.93, this implies the stock trades at roughly a 35.5% discount to that DCF estimate. On this model, the shares screen as undervalued today.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests Amazon.com is undervalued by 35.5%. Track this in your watchlist or portfolio, or discover 876 more undervalued stocks based on cash flows.
For profitable companies, the P/E ratio is a useful way to think about value because it links what you pay for each share directly to the earnings that business is currently producing. What investors see as a fair P/E usually reflects how they weigh two things, the growth they expect in those earnings and the risk they see around them.
Amazon.com currently trades on a P/E of 33.68x, compared with the Multiline Retail industry average of 19.42x and a peer average of 35.92x. Simply Wall St also calculates a proprietary Fair Ratio of 40.74x, which is the P/E level that might be expected given factors such as Amazon.com’s earnings growth profile, profit margins, industry, market value and risk characteristics.
That Fair Ratio is more tailored than a simple peer or industry comparison because it adjusts for company specific features rather than assuming all businesses in a sector deserve similar P/E levels. With the current P/E of 33.68x sitting below the Fair Ratio of 40.74x, this approach points to the shares trading on a lower multiple than that model suggests could be justified.
Result: UNDERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Discover 1447 companies where insiders are betting big on explosive growth.
Earlier we mentioned that there is an even better way to understand valuation, so let us introduce you to Narratives. Narratives allow you to attach a clear story about Amazon.com to your own numbers for future revenue, earnings, margins and fair value. You can link that story directly to a forecast and a fair value estimate, and then compare that fair value with the current price on Simply Wall St’s Community page, where millions of investors share Narratives that automatically refresh when new news or earnings arrive. For example, you might see one Amazon.com Narrative arguing for a fair value of around US$450 per share based on heavy AI and cloud investment, and another closer to about US$217 to US$227 per share based on more moderate assumptions. This gives you a simple way to see how different views on the same company translate into different decision points.
For Amazon.com however we will make it really easy for you with previews of two leading Amazon.com Narratives:
Fair value: US$450.00 per share
Implied undervaluation vs last close of US$240.93: ((450.00 - 240.93) / 450.00) = 46.5%
Revenue growth assumption: 8.95%
Fair value: US$234.75 per share
Implied overvaluation vs last close of US$240.93: ((240.93 - 234.75) / 234.75) = 2.6%
Revenue growth assumption: 13.6%
Taken together, these two Narratives give you a clear range of views around today’s price and help you decide which story for Amazon.com’s future feels closer to your own.
Curious how numbers become stories that shape markets? Explore Community Narratives
Do you think there's more to the story for Amazon.com? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com