Q1-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

Q-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 

Q3-  

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 

Q4-  

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 

Q5-  

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%