Question

part 1. In theconsensus case, what is the exit multiple terminal value on Dec 31, 2028?

A 1,853,611

B 2,232,891

C 2,151,659

D 1,605,714

2.

In theconsensus case, what is Amazon's enterprise value on the valuation date using the exit multiple terminal value?

A.1,378,837

B 2,088,584

C 1,029,071

D 1,414,325

3.

What is the expected AMZN value per share in 2028 in thebear caseusing the exit multiple terminal valuation method?

A 5,038

B 3,570

C 7,721

D 4,892

4. Calculate AMZN's target share price using theconsensus caseassumptions and exit multiple terminal value, then perform a sensitivity analysis. What will the share price be if the exit multiple is 16.0x and the discount rate is 10.5%?

A. 2,717

B. 2,502

C 2,686

D 2,473

5. What will the internal rate of return (IRR) be if the exit multiple is 10.0x and the purchase price per share is $1,700 in thebull case(given that the terminal value is calculated using the exit multiple method)?

A 13.8%

B 13.5%

C 13.1%

D 15.4%

part2

Complete Live Case section in the Scenario worksheet. There are 4 scenarios in this model: Consensus, Bull, Bear, and Other. The numbers in the live case should reflect one of the cases based on cell K14, which is dynamically linked to the scenario selected in the dropdown menu at the top of the worksheet. What formula will you use to fill cell G21 (online stores for 2018E)?

A =CHOOSE($B$1,G76,G130,G184,G238)

B =CHOOSE($K$14,G76:Q238)

C =CHOOSE($B$1,G76:Q238)

D =CHOOSE($K$14,G76,G130,G184,G238)

Link the live case with the Historical Analysis section in the Financial Model worksheet and complete the Valuation section. In the consensus case, what is the EBITDA excluding stock-based compensation (SBC) in 2024?

112,115

143,079

126,043

162,565

Google drive link: https://drive.google.com/file/d/1CgciaCp6SRdOHkQ50CNm-D_K5VZyovrW/view?usp=sharing