Input Data (Millions Except Per Share Data) Tax rate Debt (D) Number of common shares (n)...

Transcribed Image Text:

Input Data (Millions Except Per Share Data) Tax rate Debt (D) Number of common shares (n) 17% Source $58,314,000.00 Amazon Bonds + 10K Note 6 10,800,000,000 Yahoo Finance $186.13 Yahoo Finance Stock price per share (P) Capital Structure (Millions Except Per Share Data) Market value of equity (S = Pn) Total value (VD+S) $2,010,204,000,000.00 $2,010,262,314,000.00 Percent financed with debt (wd = D/V) 0.0% 100.0% Percent financed with stock (w = S/V) Cost of Capital Cost of debt (ra) Beta (b) Risk-free rate (TRF) Market risk premium (RPM) Cost of equity from CAPM (rs = RF + b' RPM) Cost of Equity from Dividend Growth Model Future Dividend Growth Rate 2023 Dividend $ 4.30% Valueinvestion.io 1.16 Beta from 5 years data 4.63% 30 Year Treasury Yield 4.53% 9.88% 0.00% 0.0000 Share Price $ (4/14/24) $ 186.13 Cost of Equity from Dividend Growth Model 0.00% Cost of Equity from Bond Plus Markup Cost of debt Risk Markup Cost of Equity from Bond Plus Markup Average rs WACC 4.30% Average or 2023 - 11.02% https://www.macrotrends.net/stocks/charts/AMZN/amazon/r 15.32% oi 8.4% 8.40% Input Data (Millions Except Per Share Data) Tax rate Debt (D) Number of common shares (n) 17% Source $58,314,000.00 Amazon Bonds + 10K Note 6 10,800,000,000 Yahoo Finance $186.13 Yahoo Finance Stock price per share (P) Capital Structure (Millions Except Per Share Data) Market value of equity (S = Pn) Total value (VD+S) $2,010,204,000,000.00 $2,010,262,314,000.00 Percent financed with debt (wd = D/V) 0.0% 100.0% Percent financed with stock (w = S/V) Cost of Capital Cost of debt (ra) Beta (b) Risk-free rate (TRF) Market risk premium (RPM) Cost of equity from CAPM (rs = RF + b' RPM) Cost of Equity from Dividend Growth Model Future Dividend Growth Rate 2023 Dividend $ 4.30% Valueinvestion.io 1.16 Beta from 5 years data 4.63% 30 Year Treasury Yield 4.53% 9.88% 0.00% 0.0000 Share Price $ (4/14/24) $ 186.13 Cost of Equity from Dividend Growth Model 0.00% Cost of Equity from Bond Plus Markup Cost of debt Risk Markup Cost of Equity from Bond Plus Markup Average rs WACC 4.30% Average or 2023 - 11.02% https://www.macrotrends.net/stocks/charts/AMZN/amazon/r 15.32% oi 8.4% 8.40%