Answer To: Assignment : Financing an Expansion After twelve (12) years, your business is wildly successful with...
Shakeel answered on Mar 13 2021
Introduction
Amazon.com, Inc. is an American an electronic commerce company with headquarters in Seattle, Washington. It is the largest Internet-based retailer in the United States. Amazon.com started as an online bookstore but soon diversified, selling DVDs, blue CDs, video downloads/streaming, MP3 downloads/streaming, software, video games, electronics, apparel, furniture, food, toy and jewelry. The company also produces consumer electronics-notably, Amazon Kindle e-book readers, TV, Phone - and is a major provider of cloud computing services. Amazon also sells certain low end products like USB cables under its in-house brand Amazon basic.
Amazon has separate retail websites for United States, United Kingdom & Ireland, France, Canada, Germany, The Netherlands, Italy, Spain, Australia, Brazil, Japan, China, India and Mexico. Amazon also offers international shipping to certain other countries for some of its products. In 2011, it had professed an intention to launch its websites in Poland and Sweden.
Valuation of Amazon Inc.
The valuation of Amazon Inc is carried on by discounting of Free Cash Flow (FCF) method. Under this method, the expected free cash flow (FCF) of the firm is discounted by the Weighted Average Cost of Capital (WACC) to get the intrinsic value of the firm.
From the Cash flow statement of past five years, the free cash flow to the firm is extracted as follows –
in USD million
2019
2018
2017
2016
2015
Free Cash Flow, FCFF
21,653
17,296
6,479
9,706
7,331
Free cash flow growth rate
25.19%
166.95%
-33.25%
32.40%
Average growth rate
8.11%
Growth rate in year 2018 is excluded here because of abnormal growth rate.
Now, to get the intrinsic value of firm, WACC is required that needs to be calculated.
Calculation of WACC
The weighted average cost of capital (WACC) is overall cost of capital of company that has different sources of capital like debt, equity, preference shares etc in different weight age of whole capital. The WACC is calculated by using the formula -
WACC = (E/E+D) rE + D/(E+D) rD (1-TC)
Where, E = Market value of equity
D = Market value of debt
rE = Cost of equity and
rD = Cost of debt
TC = Tax rate
The cost of equity of Amazon is found by using the CAPM model.
The Capital Asset Pricing Model (CAPM) is a linear relationship between the expected rate of return on company’s stock and the systematic risks inherited in the stocks. Mathematically it is represented as
E(r) = Rf + β (Rm – Rf)
Where, E(r) = Expected rate of return on security
Rf = Risk free rate of return
Rm =...