sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
  • Subscribe
  • SharpfokUS
Picture

AMZN cashflow in recovery

AMZN Current 135 Target 164 + 22%

31 Jul 2022
1 minute read

Sales declined -3%
Last 5 quarters million dollars
113,080 110,812 137,412 116,444 113,080
  • Sales declined -3% in the second quarter to 113,080 million dollars -7% below our 121,102 million dollars forecast.
  • This brings the average to 1% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 121,671 million dollars in the second quarter 2023.
​
Costs up profit up
Last 5 quarters
-78% -77% -98% -71% -78%
  • The cash cost ratio went from -71% to -78% profit from -3,844 to 7,778 million dollars in the second quarter.
  • The average cost ratio is at -81% now.
  • We use an average -81% cost ratio to predict a 15,832 million dollars profit in the second quarter 2023.
​
Cashflow last 12 months + 0.3% of market cap
Last 5 quarters million dollars
-6,016 -964 -2,525 13,416 -6,016
  • Free cashflow went from 13,416 to -6,016 million dollars in the second quarter with -22,080 million dollars investment cashflow including a large securities purchase .
  • Average quarterly Cashflow is at 978 million dollars now.
  • We assume lower -8,666 million dollars investment spending which with higher sales gives 11,627 million dollars average Cashflow in the next 12 months.

Balance sheet change in net cash last 12 months -3% of market cap
Last 5 quarters million dollars
-205,136 -231,898 -246,084 -240,373 -246,084
  • Cash declined 36,393 to 36,220 million dollars in the 0 quarter.
  • Liabilities increased 276,766 to 282,304 million dollars so net cash worsened -240,373 to -246,084 million dollars .
  • With our forecast cashflow & a -38,253 million dollars equity payout -8,253 million dollars liabilities payment net cash will be -226,615 million dollars in 12 months time.
​
Capital last 12 months -2% of market cap
Last 5 quarters million dollars
-34,491 -34,408 -33,568 -38,335 -56,782
  • AMZN 30 quarter capital worsened -38,335 to -56,782 million dollars in the second quarter with -18,447 million dollars from liabilities 0 million dollars from equity & will be -10,275 million dollars in12 months time.
  • At the current market value of 1,374,817 million dollars based on our forecasts it’s at 3.35 X assets with a 8 years payback & a 3% yield.
  • Our cashflow forecast is 46,507 million dollars which means a 30 X valuation. A 36 X valuation gives a 22% higher target price 164 dollars.
Picture
SUBSCRIBE
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
  • Subscribe
  • SharpfokUS