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)
-
Fredrick Paulson Tie Co. manufactures neckties and scarves. Two overhead application bases are used some overhead is applied on the basis of raw material cost at a rate of 140% of material cost, and...
-
The following information is available for Shanika Company for 2016: Instructions 1. Prepare the 2016 statement of cost of goods manufactured. 2. Prepare the 2016 income statement. Inventories...
-
A sample of 32 students took a class designed to improve their SAT math scores. Following are their scores before and after the class. Can you conclude that the mean increase in score is less than 15...
-
Poitou-Chemises SARL manufactures shirts for retail chains. Armand Plessis, the accountant, is becoming increasingly disenchanted with Poitou-Chemises' six-month-old standard costing system. The...
-
25-32 Explain, using Theorems 4, 5, 7, and 9, why the function is continuous at every number in its domain. State the domain. 2x2x1 25. F(x) = = 26. G(x) = x + 1 x-2 27. Q(x) = 28. R(t) = x- 2 29....
-
Find an online interview with a person that identifies themselves with a particular minority group in the workforce. Some examples of groups are, but not limited to: EAL, visible minorities, ethnic...
-
In "How the Zombie Represents America's Deepest Fears," Crocket and Zarracina discuss the CDC zombie campaign. Why would the CDC create a campaign involving the zombie?
-
QUESTION 1 Indicate whether each concept is a function of financial accounting or managerial accounting: Accounting information is used primarily by internal decision makers Reports help stockholders...
-
Apply the loop rule to loop abcdefghija in the figure below. Use the following as necessary' 1, 2, 3, 4,I1, I2, I3, R, R2, R3, R4,F1, 12, 13, and r4. For loop abcdefghija =0
-
13. Assume the return on an investment is governed by the normal PDF with E[r] and given below. For each case, calculate the 5% Value-at-Risk. Interpret this number. (A) E[r]=0.10, = = 0.16 (B) E[r]...
-
How to Start a Business for Under $100? Speech Outline Format (which speech is this for? Specific Purpose: (Type what you want to accomplish in your speech here. Remember to begin with "To inform (or...
-
D1 Evaluate, using an accredited data source, the microstructures of non-processed and processed metallic materials to correctly identify the material, including how the processing history,...
-
The barometer of a mountain hiker reads 930 m bars at the beginning of a hiking trip and 780 m bars at the end. Neglecting the effect of altitude on local gravitational acceleration, determine the...
-
All of the following assets can be depreciated, except: (a) A bulldozer (b) A copper mine (c) A surgical robot (d) A conveyor belt
-
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....
-
Your client is BigC Ltd, a large private firm with offices in all major cities of the UK. BigC specialises in selling concentrated fruit juices to UK and overseas buyers. This is the first year your...
-
What are the major files and printed outputs of computer activities for processing purchase transactions?
-
Discuss why the principal risk associated with the audit of purchases and creditors is understatement.
Study smarter with the SolutionInn App