AlphaMadera's AlphaVal page classifies Amazon.com, Inc. as a Platform & Compounding FCF business and values it using Two-stage FCF DCF, then compares the result to the current market price to flag AMZN as undervalued, fairly valued, or overvalued.

What is Amazon.com, Inc.'s fair value?

Fair value for AMZN comes from a Two-stage FCF DCF model -- the approach AlphaVal selected for this company's Platform & Compounding FCF classification. The live AlphaVal page shows bear, base, and bull scenarios alongside the key assumption behind each.

How does AlphaMadera value AMZN?

AlphaVal routes each company to one of ten valuation archetypes based on its business model. AMZN was classified as Platform & Compounding FCF and is valued using Two-stage FCF DCF, built from AMZN's most recent reported fundamentals.

AMZN - Amazon.com, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $326.33 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 50% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Mild

Trading 5.8% above fair value

Current Price $251.19

Bear Case $161.12 35.9% downside ($161.12 - $251.19) / $251.19 = -35.9% 8% stage 1 growth, 12% discount

Fair Value $237.46 5.5% downside ($237.46 - $251.19) / $251.19 = -5.5% 13% stage 1 growth, 12% discount

Bull Case $318.31 26.7% upside ($318.31 - $251.19) / $251.19 = 26.7% 17% stage 1 growth, 12% discount

Adjust Assumptions

DCF Stage 1 Growth Rate

13.2%

Discount Rate (WACC)

12.0%

Terminal Growth Rate

3.0%

Key Value Driver

FCF growth rate (13% base case)

Terminal Value % of EV 37%

Implied Market Multiple 25.1x

Market is pricing in (growth) 13.9% vs our 13.2% base

Plain-Language Summary

Using a two-stage FCF DCF with 13% growth decelerating over 15 years, discounted at 12%, the base-case intrinsic value is $237.46 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (94 analysts) $326.33

Analyst Range $200.00 – $390.00

Divergence from AlphaVal 27%

Warnings

ℹ This company spends 18% of revenue on big investments like data centers and infrastructure, mostly for growth. We adjusted the cash flow figure to only subtract the upkeep costs, giving a clearer picture of true profitability.

ℹ Wall Street's average price target is $326.33 (from 94 analysts). Our estimate is 27% below the consensus -- consider that gap carefully.

Key Risks

P/E alone misleads — earnings depressed by growth investment
Cyclical or commodity businesses may be misclassified as platforms
Terminal value dominance suggests sensitivity to long-run assumptions