Reference no: EM132894599

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

2,232,891

1,605,714

1,853,611

2,151,659

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

2,088,584

1,414,325

1,029,071

1,378,837

3. What is the expected AMZN value per share in 2028 in the bear case using the exit multiple terminal valuation method?

5,038

4,892

3,570

7,721

4. Calculate AMZN's target share price using the consensus case assumptions 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%?

2,686

2,502

2,717

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 the bull case (given that the terminal value is calculated using the exit multiple method)?

13.5%

15.4%

13.8%

13.1%

Attachment:- Advanced Modeling-DCF Analysis.rar