Valuation models
price $240.35 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused112.91 – 159.43132.7881% overvaluedDCF · Perpetuity growth · 10y117.76 – 173.85141.6170% overvaluedDCF · EBITDA exit · 5y342.86 – 375.50358.7433% undervaluedDCF · EBITDA exit · 10y315.18 – 377.01344.5830% undervaluedP/E · peers193.87 – 423.36299.4420% undervaluedP/E · own history354.07 – 596.41407.4841% undervaluedPEG—317.5124% undervaluedEV/EBITDA · peers223.30 – 417.67312.0623% undervaluedEV/Revenue · peers118.48 – 360.41211.3814% overvaluedEarnings power value8.50 – 12.4810.192259% overvaluedWall St. consensus target—341.5030% belowCost of capital (WACC)—9.99%—
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
132.78
Amazon closed at $240.35 — overvalued by 81% vs model.
112.91the model's range159.43
DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
10.19 – 407.48
Wall St. target
341.50 30% below
Above model, 1y
94 of 107 days
How it is valued
Valued asProfitable Growth
Moderate growth (~12% recent)Moderate margins (11% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.