Amazon.com Inc. - COMPANY VALUATION (Unaudited; USD 1000 Fiscal Year --> 2015 2019 2020 2021 2022 2023 VALUATION CALCULATIONS FREE CASH FLOW "FOR" (from above) 18.068 232,837 232,867 232 887 232,837 232 867 NET PRESENT VALUE "NPV" OF FUTURE FREE CASH FLOWS NPV @ discount rate of 5.096 8 1,006,279 For low-risk companies. The value here is what you may be willing to pay to buy the company NPV @ discount rate of 10 096 8 802,825 For medium-risk companies. The value here is what you may be willing to pay to buy the con NPV @ discount rate of 13.046 8 728,277 For high-risk companies. The value here is what you may be willing to pay to buy the compe If you had bought the whole company at the end of fiscal 2018 for its actuel market value of --; 8918,500 (From Financial History worksheet, = share pri Free Cash Flows winitial Investment (918,500) 232,837 232,867 232 887 232,887 232 867 Cumulative (initial cash outflow and future FCP's) (918,500) (685.613) (452 726) (219,839) 13,048 245.985 Positive cumulative cash flows during the 10-year period? 0 1 1 Internal Rate of Return (IRR) 8.596 RR At this discount rate (IRR ) the present value of future cash flows (Cells F56 through 056) =q MODIFIED INTERNAL RATE OF RETURN (MIRR) Financing Rate 0.096