Using only the information in the Discounted Cash Flow Analysis , answer the following questions: What
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
22 January 2021 Figure 13: Amazon.com Inc. - Discounted Cash Flow Analysis US$ in millions, unless otherwise stated 2021E 2022E 2023E 2024E EBITDA 65982 92417 125257 164923 Net Income 19170 35584 57314 84358 116524 CAGR 2025E 2026E '21-'26 210970 265213 32.1% 155162 51.9% Depreciation & Amortization 30746 35121 39488 44044 48685 53419 11.7% Other Non-Cash Charges (Benefits) 9790 11146 12596 14167 15821 17586 12.4% Interest Expense (Income) 1475 1661 1522 1255 799 247 Changes in Operating Assets & Liabilities 250 1149 2284 3751 5221 4742 Unlevered Cash Flows 61432 84662 113204 147575 187051 231155 30.3% Capital Expenditures 39876 40531 41203 41890 42595 43316 1.7% Unlevered Free Cash Flows 21556 44130 72001 105685 144456 187839 54.2% Y/Y % Change 148.6% 104.7% 63.2% 46.8% 36.7% 30.0% Weighted Average Cost of Capital 10.5% Perpetual UFCF Growth Rate ("G") 3.0% 2021E NPV of Unlevered Free Cash Flows 409700 Present Value of Terminal Value 1565851 Enterprise Value 1975551 Off Balance Sheet Assets 0 Adjusted Enterprise Value 1975551 Year End Net Debt (Cash) (62223) Equity Value 2037774 Diluted Shares Outstanding 527.6 Equity Value Per Share $3862 22 January 2021 Figure 13: Amazon.com Inc. - Discounted Cash Flow Analysis US$ in millions, unless otherwise stated 2021E 2022E 2023E 2024E EBITDA 65982 92417 125257 164923 Net Income 19170 35584 57314 84358 116524 CAGR 2025E 2026E '21-'26 210970 265213 32.1% 155162 51.9% Depreciation & Amortization 30746 35121 39488 44044 48685 53419 11.7% Other Non-Cash Charges (Benefits) 9790 11146 12596 14167 15821 17586 12.4% Interest Expense (Income) 1475 1661 1522 1255 799 247 Changes in Operating Assets & Liabilities 250 1149 2284 3751 5221 4742 Unlevered Cash Flows 61432 84662 113204 147575 187051 231155 30.3% Capital Expenditures 39876 40531 41203 41890 42595 43316 1.7% Unlevered Free Cash Flows 21556 44130 72001 105685 144456 187839 54.2% Y/Y % Change 148.6% 104.7% 63.2% 46.8% 36.7% 30.0% Weighted Average Cost of Capital 10.5% Perpetual UFCF Growth Rate ("G") 3.0% 2021E NPV of Unlevered Free Cash Flows 409700 Present Value of Terminal Value 1565851 Enterprise Value 1975551 Off Balance Sheet Assets 0 Adjusted Enterprise Value 1975551 Year End Net Debt (Cash) (62223) Equity Value 2037774 Diluted Shares Outstanding 527.6 Equity Value Per Share $3862
Expert Answer:
Related Book For
Auditing Cases An Interactive Learning Approach
ISBN: 9780134421827
7th Edition
Authors: Mark S Beasley, Frank A. Buckless, Steven M. Glover, Douglas F Prawitt
Posted Date:
Students also viewed these finance questions
-
Data gistrun sending inside a pack fills in as conventional allowing subordinate rules to execute on progressive clock cycles. Correspondence between gatherings conventionally causes a surprising...
-
How can a worker assist a person with disability communicate their personal goals?
-
Find the point-slope form of the line pass- ing through the given points. Use the first point as (x 1 , y 1 ). (-3,4), (2,5)
-
Staley Toy Co. makes toy flutes. Two manufacturing overhead application bases are used: some overhead is applied on the basis of machine hours at a rate of $5.60 per machine hour, and the balance of...
-
Company discussion boards: Multiple choice question. can be used as a replacement for discussions with client personnel. may be used by anonymous whistle-blowers. should not be considered a reliable...
-
Daphne Brown-Wright worked as a teacher for East St. Louis School District 189 from 1975 until 1998 and then returned as an administrator from 2002 until 2012, thus serving the District for 33...
-
LRF Companys budgeted sales and direct materials purchases are as follows. LRFs sales are 30% cash and 70% credit. Credit sales are collected 10% in the month of sale, 50% in the month following...
-
28. Below is the model of a three-dimensional structure. Draw the front view of this model. Each cube is exactly inch in length, width, and height. Use a scale of 2:1. (2 marks) Back Top Front Left...
-
You are purchasing a house, and your bank is giving you a special mortgage that will require annual payments for 25 years. The amount borrowed now is $300,000 and the first mortgage payment will be...
-
Write a report on Linux on mobile phones . Report must cover the following: Introduction to embedded Linux, How Linux is being used on mobile phones, what phones are using Linux, what modifications...
-
One of the important difference between a Windows OS and Linux OS is how Linux treats the file structure and hardware devices.Explain how Linux treats hardware devices in the OS. Or Discussion...
-
1. Go to the WTO's website at www.wto.org/ and identify four goods or services that have been the sources of trade disputes between countries in the last three years.
-
Discuss how Linux has long been known as an excellentserverplatform and there are several distributions of Linux that come packaged as a desktop client operating system to run general-purpose office...
-
What is an insurance premium? Why do premiums vary? briefly explain the term insurance premim.
-
Energy-drink advertising consistently emphasizes a physically active lifestyle and often features extreme sports and risk taking. Are these typical characteristics of an energy-drink consumer? A...
-
Would you use the adjacency matrix structure or the adjacency list structure in each of the following cases? Justify your choice. a. The graph has 10,000 vertices and 20,000 edges, and it is...
-
John C. Koss started his first company, J.C. Koss Hospital Television Rental Company, in 1953, based in Milwaukee, Wisconsin, but John had greater ambitions. Eventually he partnered with Martin...
-
One can only imagine the high expectations of investors when the boards of directors of CUC International, Inc. (CUC) and HFS, Inc. (HFS) agreed to merge in May 1997 to form Cendant Corporation. The...
-
Henrico Retail, Inc. is a first year audit client. The audit partner obtained the following description of the sales system after recently meeting with client personnel at the corporate office....
-
Supposing that all systems in Figure 1.27 are linear and time invariant, compute \(y(n)\) as a function of the input and the impulse responses of each system. x(n) h(n) h(n) h(n) Fig. 1.27. Linear...
-
Find one solution for each of the difference equations below: (a) \(y(n)+2 y(n-1)+y(n-2)=0, y(0)=1\) and \(y(1)=0\) (b) \(y(n)+y(n-1)+2 y(n-2)=0, y(-1)=1\) and \(y(0)=1\).
-
We define the even and odd parts of a sequence \(x(n), \mathcal{E}\{x(n)\}\) and \(\mathcal{O}\{x(n)\}\) respectively, as \[\begin{aligned}\mathcal{E}\{x(n)\} & =\frac{x(n)+x(-n)}{2}...
Study smarter with the SolutionInn App