AMZN's grade is Buy, with moderate downside risk (CVaR -16.6%), and quality metrics (net margin 12%, ROE 24%). Amazon.com Inc. (AMZN) trades at $244.19 with a valuation grade of Buy: a trailing P/E of 31.6x at a 22% premium to sector median, net margins of 12.2%, a DCF-implied intrinsic range of $180–$321 suggesting a +3% margin of safety, beta 1.44 (moderate risk profile).
DCF Valuation Range
Key Takeaways
Valuation: Buy grade — P/E 31.6x — DCF range $180–$321 implies +3% margin of safety
Risk: CVaR -16.6% (95th percentile, 1-month) indicates moderate tail exposure; beta of 1.44 amplifies broad market moves in both directions
Strengths: Size 5.0/5, 12% net margin, 24% ROE dominate the factor profile
Catalyst: Q2 earnings July 30 — AWS sequential growth vs. 28% baseline, advertising margin, CapEx vs. $200B; Trainium3 GA in 2026 as product catalyst; OpenAI Bedrock model adoption metrics
Bear catalyst: AWS decelerates below 22% YoY; Q3/Q4 CapEx raised above $50B/quarter without commensurate AWS acceleration; retail operating margin retreats below 5% on tariff/macro headwinds; Anthropic Claude loses material share to GPT-5 or Gemini Ultra
AWS reacceleration to 28% confirms the AI cloud inflection: AWS had decelerated to 17% in 2023 before recovering; the Q1 2026 jump to 28% with $15B AI revenue run rate (first hard number Andy Jassy has disclosed) confirms AWS is winning the enterprise AI infrastructure wallet; Anthropic partnership, Trainium2/3 custom silicon, and Bedrock model marketplace are all converting AI spend into AWS revenue
Advertising at $17.24B (+24%) with 20%+ margins is the most undervalued segment: Amazon's retail purchase-intent data moat enables bottom-of-funnel targeting precision no competitor can replicate; advertising is growing faster than company revenue while requiring minimal incremental CapEx — it structurally compresses Amazon's blended cost structure and elevates total company margins
Record 13.1% operating margin reverses the bear narrative about Amazon's operating leverage: international moved to profitability, North America margins expanded, AWS operating income of $14.16B alone exceeds Amazon's total operating income from two years ago; the operating model is converging on a high-margin tech business even as retail revenue compounds
Q2 guidance of $194–199B vs. $189.2B consensus is a $7B beat-at-midpoint on guidance — unusually wide; Prime Day in Q2, AWS reacceleration, and advertising strength are compounding simultaneously; three revenue lines outperforming simultaneously creates multiplicative upside to annual estimates
$200B annual CapEx is evidence of contracted demand certainty: AWS customers sign multi-year reserved capacity contracts before AMZN builds; $44.2B in Q1 CapEx reflects pre-sold capacity; the FCF trough in 2026 is the investment inflection that generates 2028–2030 FCF compound growth
AWS-OpenAI $50B investment ends Azure's prior OpenAI exclusivity: GPT-5.5/5.4 on Bedrock, Codex on Bedrock, Bedrock Managed Agents powered by OpenAI — AWS now has the broadest frontier model portfolio of any cloud provider
AWS-Snowflake $6B 5-year partnership (May 27, 2026) — largest hyperscaler-ISV AI data partnership of 2026; Snowflake stock surged 36%+ on announcement; signals AWS as preferred AI cloud for data governance and enterprise analytics
$4B Amazon-Pinterest AI-Powered Visual Search deal (June 2026); Amazon Supply Chain Services launched, broadening services beyond e-commerce; warehouse robots deployed in Europe for same-day fulfillment
↓ Bear Case
$200B full-year CapEx vs. ~$120B in 2025 creates a massive FCF trough: if Q3/Q4 2026 CapEx remains at $44B+/quarter, Amazon could burn cash at the company level in 2026; the $200B commitment has no guaranteed AWS revenue ramp to match its depreciation — hyperscaler capex pauses are the highest single risk to this investment thesis
AWS at 28% faces difficult sequential comparisons: Q2 2025 AWS grew 17% — the easy comp explains part of Q1 2026's acceleration; meaningful comparison is Q2 2026 vs. a $42B AWS run-rate; if growth decelerates to 24% in Q2 (still strong), it reads as deceleration despite excellent absolute numbers and compresses the premium multiple
Retail is exposed to tariff and consumer macro risk: $104B North America and $40B International retail operate on thin margins; any US tariff escalation on imported goods, consumer spending slowdown, or supply chain disruption directly compresses the retail operating income that cross-subsidizes AWS investment and makes the $200B CapEx untenable
Anthropic investment creates $4B+ capital concentration in a single generative AI bet competing against OpenAI (MSFT), Gemini (GOOGL), and Llama (META): if Claude fails to maintain competitive position, AWS loses its AI model differentiation and risks becoming a commodity cloud competing on price rather than AI capability
Meta's Zuckerberg flagged cloud computing as 'definitely on the table' if excess data center capacity materializes (May 27 shareholder meeting) — first credible non-hyperscaler cloud threat in a decade given Meta's $145B CapEx build
$44.2B property/equipment spend in Q1 2026 alone vs $25B a year earlier; $200B full-year capex projection has effectively zeroed out FCF (TTM FCF ~$1.2B vs $26B a year ago) — ROI timeline unclear
↓Stop / exit:AWS decelerates below 22% YoY; Q3/Q4 CapEx raised above $50B/quarter without commensurate AWS acceleration; retail operating margin retreats below 5% on tariff/macro headwinds; Anthropic Claude loses material share to GPT-5 or Gemini Ultra
Anton’s personal note
AMZN earns a Buy from the model, and I agree on direction. But premium multiples concentrate the risk in execution — there is not much room for a soft quarter at 32x. What I watch on this name is earnings consistency — specifically whether delivery against consensus is stable or deteriorating. That is usually where the rating gets confirmed or challenged before the price reflects it. The setup that would make me more positive is a quarter that confirms the operating leverage story. The setup that would make me cautious is any signal that consensus estimates are getting ahead of fundamentals.
— Anton Ladnyi, CFA
Earnings History
AMZN Earnings History — EPS Surprise Rate 2026
Quarter
EPS Est.
EPS Actual
Surprise
Q1 2026
$1.65
$2.78
+68.2% ✓
Q4 2025
$1.96
$1.95
-0.5% ✗
Q3 2025
$1.56
$1.95
+25.2% ✓
Q2 2025
$1.33
$1.68
+26.1% ✓
Quarterly EPS — Estimate vs Actual
Earnings Projections
AMZN Forward EPS Consensus Estimates 2026
Quarter
EPS Est.
YoY EPS
Analysts
Q2 2026
$1.82
+8.3%
45
Q3 2026
$1.91
-2.1%
41
Q4 2026
~$2.14
+9.7%
58
Q1 2027
~$2.47
-11.2%
56
~ Estimated from annual consensus — not a direct analyst survey
AMZN — P/E 31.6x · Beta 1.44 • Quantitative grade: Hold • CVaR from one-year daily history · historical simulation
DCF Scenario Analysis
Hover each scenario for detail · current price $244.19
▼
Bear Case
$145
-40.6%
Fwd P/E: 17.4x
12% revenue CAGR · 22x exit multiple
◆
Base Case
$420
+72.0%
Fwd P/E: 50.4x
22% revenue CAGR · 32x exit multiple
▲
Bull Case
$660
+170.3%
Fwd P/E: 79.1x
32% revenue CAGR · 42x exit multiple
Pairwise Correlation Matrix
0 of 10 peer pairs correlated above 0.60 — diversification benefit within this cluster is structurally limited.
Extended Analysis — Buy, Hold or Sell? Risk Factors. Portfolio Fit.
Is AMZN a buy, hold, or sell?
AMZN carries a valuation grade of Buy. The trailing P/E of 31.6 sits 22% above the Consumer Cyclical sector median of 26.0x — a premium that demands sustained earnings delivery. Our discounted cash flow model produces an intrinsic range of $180–$321 — implying a +3% margin of safety at the current price of $244.19. The width of the DCF range reflects genuine uncertainty in the terminal growth rate assumption: the correct framework is a probability-weighted distribution over scenarios, not a single point estimate. See the DCF valuation framework for full methodology.
With a 9% beat rate on recent quarters, earnings predictability has been mixed. The most recent quarter delivered a 68.2% earnings surprise. Analyst estimate revisions are trending upward.
What are AMZN's key risk factors?
With a beta of 1.44, AMZN exhibits an above-market risk profile relative to the broad market. The 95th-percentile CVaR of -16.6% on a one-month horizon should inform position sizing directly: at a 10% portfolio weight, this tail event contributes approximately 1.7% of total portfolio loss in the worst 5% of months. Net margins of 12.2% are significantly above the Consumer Cyclical sector average of 10%, reflecting durable pricing power. Return on equity of 24.3% suggests solid capital efficiency. The balance sheet is conservatively leveraged at 53% debt-to-equity.
Insiders have been net sellers to the tune of $5829.8M recently. While routine dispositions are common, the magnitude bears watching. Short interest is low at 0.9% of float, suggesting limited bearish conviction.
How does AMZN fit in a diversified portfolio?
At typical HENRY portfolio weights — 10–20% of the equity allocation — AMZN carries a beta of 1.44, meaning it amplifies broad market moves proportionally. The appropriate weight is not a function of conviction alone, but of the full covariance structure across all buyings. See the Ledoit-Wolf covariance framework for the methodology behind these calculations.
Among closely correlated names, AMZN shows the strongest co-movement with GOOGL (0.41), SHOP (0.37), MSFT (0.29). Investors seeking diversification should note these correlation dynamics when constructing multi-asset portfolios.
True portfolio risk is a function of the full covariance structure across all buyings — not individual stock metrics. The Portfolio Health Check quantifies this at the portfolio level: it surfaces hidden concentration, marginal CVaR contributions, and the degree to which your overall allocation deviates from an optimal risk-adjusted mandate. The AMZN analysis here is a single node in that larger structure.
Amazon.com Inc. (AMZN) carries a Buy quantitative rating from A.L. Capital Advisory, derived from Discounted Cash Flow intrinsic value analysis, five-factor model scoring (Value, Quality, Momentum, Volatility, Size), and CVaR tail risk measurement. At $244.19, the DCF midpoint margin of safety is +3% (intrinsic value range: $180 bear – $321 bull). Composite factor score: 3.0/5. Strongest factor: Size (5.0/5). Weakest factor: Quality (2.0/5). Trailing P/E: 31.6x. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: Portfolio Construction Framework →
What is the average analyst target price for AMZN?
Wall Street consensus target for AMZN: $312.71 (+28.1% upside from the current price of $244.19). The analyst target range spans $207.00 (most bearish) to $370.00 (most bullish). Consensus recommendation: Strong Buy. Note that analyst price targets typically reflect a 12-month forward horizon and are derived from a blend of DCF, comparable-company, and sum-of-the-parts analysis. A.L. Capital Advisory’s quantitative Buy rating is produced independently — from DCF intrinsic value, five-factor model scores, and CVaR tail risk — and does not mechanically track Street consensus. When the two diverge, the divergence itself is informative: it can reflect differences in time horizon, valuation methodology, or the degree to which the current price already discounts the consensus case. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: Monte Carlo Simulation Framework →
How does AMZN score on Value, Quality, Momentum, Volatility, and Size?
AMZN five-factor scores (A.L. Capital Advisory, 1–5 scale): Value 2.5/5 (neutral) — measures current price versus DCF intrinsic range and trailing earnings multiples; Quality 2.0/5 (below average) — captures profitability metrics including return on equity, net margin (ROE: 24.3%) and net margin (12.2%); Momentum 3.0/5 (neutral) — reflects recent price trajectory and earnings surprise consistency; Volatility 2.5/5 (neutral) — inverse measure derived from beta, where lower historical volatility earns a higher score; Size 5.0/5 (strong) — market capitalisation rank (mega-cap $1T+ scores 5/5). Composite: 3.0/5. Factor scores above 4.0 signal a tailwind in that dimension; below 2.0 signals a material headwind. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: Black-Litterman Model →
What is AMZN's tail risk and CVaR?
The 95th-percentile Conditional Value at Risk (CVaR) for AMZN on a one-month horizon is -16.6%. CVaR represents the expected average loss in the worst 5% of monthly outcomes — a more conservative tail risk measure than standard VaR, which only marks the loss threshold. Beta of 1.44 indicates above-market volatility with amplified drawdown exposure. For reference, a diversified S&P 500 ETF carries a one-month CVaR of roughly -8% to -12% in normal market conditions; individual equity CVaR is higher due to idiosyncratic risk. At the portfolio level, what matters is the marginal CVaR contribution of each holding — not its standalone figure. The A.L. Capital Advisory Portfolio Health Check quantifies each position's marginal tail-risk contribution across your entire holdings. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: CVaR & Tail-Risk Methodology →
What is AMZN's intrinsic value and DCF price target?
A.L. Capital Advisory's DCF model produces an intrinsic value range of $180 (bear case) to $321 (bull case) for Amazon.com Inc. (AMZN). At $244.19, the midpoint margin of safety is +3% (positive = discount to intrinsic mid; negative = premium). The bear-to-bull spread reflects genuine sensitivity to the two dominant DCF inputs: the terminal growth rate and WACC. Terminal value typically accounts for 60-80% of total intrinsic value in most equity DCF models, which is why a range is more analytically sound than a point estimate. The central analytical question is not what the DCF outputs as a single number but which growth trajectory the current market price already discounts. All DCF analysis follows CFA Institute standards and is conducted by Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: DCF Valuation Framework →
What would trigger a rating upgrade or downgrade for AMZN?
Upgrade trigger: Upgrade to Strong Buy on evidence of accelerating earnings surprise magnitude combined with improvement in the Value factor score — specifically if the current 31.6x P/E is supported by an upward revision to DCF terminal growth assumptions. Downgrade trigger: An earnings miss at current valuations (31.6x trailing P/E) where there is limited earnings cushion to absorb negative surprises; or a sustained reversal in the Quality and Momentum factor scores for two or more consecutive quarters. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: Investment Policy Statement Framework →
Does AMZN consistently beat earnings estimates?
AMZN has beaten consensus EPS estimates in 9% of tracked quarterly periods — indicating inconsistent delivery. The most recent reported quarter beat consensus by 68.2%. Below-average earnings consistency is a primary headwind to the rating and a key watch item in the quantitative model. Earnings surprise magnitude and direction are incorporated into the Momentum and Quality dimensions of the five-factor scoring model. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: DCF Valuation Framework →
How does AMZN contribute to portfolio risk and diversification?
AMZN carries a beta of 1.44 (high-volatility / growth-sensitive relative to the broad equity market). A beta above 1.0 means the position amplifies market moves in both directions at a typical portfolio weight. Strongest peer co-movement: GOOGL (0.41), SHOP (0.37), MSFT (0.29). Holding AMZN alongside these names in the same portfolio increases concentration risk. True portfolio risk is a function of the full covariance structure — a single stock's beta does not reveal its marginal contribution to portfolio tail loss. The A.L. Capital Advisory Portfolio Health Check quantifies concentration risk (Herfindahl-Hirschman Index), pairwise correlations, and marginal CVaR contribution across all your holdings. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: Ledoit-Wolf Covariance Framework →
What quantitative methodology does A.L. Capital Advisory use to analyse AMZN?
A.L. Capital Advisory analyses Amazon.com Inc. (AMZN) using a four-component quantitative framework grounded in CFA Institute standards. (1) DCF Valuation: projects free cash flows under bear and bull assumptions, discounts at WACC to produce an intrinsic value range with margin-of-safety calculation. (2) Five-Factor Scoring: each equity is scored 1–5 on Value, Quality, Momentum, Volatility, and Size. (3) CVaR Tail Risk: 95th-percentile Conditional Value at Risk from historical simulation of daily returns on a one-month horizon. (4) Earnings Surprise Analysis: quarterly beat rate and magnitude are incorporated into the Momentum and Quality factor scores. The current Buy rating for AMZN is the output of applying this complete framework to current data. Analysis by Anton Ladnyi, CFA (ex-Goldman Sachs, ex-J.P. Morgan) · A.L. Capital Advisory. Full methodology: DCF Valuation Framework → · CVaR & Tail-Risk Methodology →
Stress-Test This View Live
Run AMZN in Asset Lens
Live DCF valuation, Monte Carlo simulation, options flow intelligence, and full factor decomposition — updated in real time. Free, no account required.
This analysis is produced using a systematic quantitative framework applied to market data and does not constitute investment advice. Prose commentary is AI-assisted and generated from structured quantitative inputs. All data and metrics are as of 2026-06-11 and are point-in-time estimates subject to revision without notice. CVaR figures are based on historical simulation and do not guarantee future outcomes. DCF ranges and upgrade/downgrade triggers are forward-looking statements based on current assumptions and may not materialise. Past performance does not guarantee future results. This analysis does not account for individual circumstances, tax position, or investment objectives — consult a qualified financial advisor before making investment decisions. This content is intended for informational purposes only and does not constitute regulated investment advice under MiFID II or FCA guidelines. This content is not intended for US persons or residents of jurisdictions where its distribution would be contrary to local law or regulation. This service is not directed at residents of Finland, Sweden, Norway, Denmark, Iceland, or Poland. The author may hold long or short positions in securities mentioned in this analysis. Nothing on this page represents a solicitation to buy or sell any security. A.L. Capital Advisory is an independent private advisory practice and is not affiliated with Amazon.com Inc.
CFA Portfolio Advisory — AMZN
Discuss this analysis, position sizing, or your full portfolio mandate with Anton Ladnyi, CFA.
