{
  "mcap_bn": 2696.578393,
  "normal_profit_bn": 74.9696,
  "normal_eps": 6.950437654122374,
  "gaap_pe": 20.09646302250804,
  "normal_pe": 35.96895799097234,
  "ps": 3.4764057252990925,
  "net_cash_no_leases_bn": -9.561,
  "net_cash_with_leases_bn": -128.647,
  "ev_sales_no_leases": 3.488731684457508,
  "ev_sales_with_leases": 3.6422563337974423,
  "annual_derived": {
    "2021": {
      "gross_margin": 42.0325144416396,
      "op_margin": 5.295409750926947,
      "fcf_company": -9069,
      "fcf_gross": -14726
    },
    "2022": {
      "gross_margin": 43.80533986532629,
      "op_margin": 2.5969730516378946,
      "fcf_company": -11569,
      "fcf_gross": -16893
    },
    "2023": {
      "gross_margin": 46.98208895500057,
      "op_margin": 6.41144079960333,
      "fcf_company": 36813,
      "fcf_gross": 32217
    },
    "2024": {
      "gross_margin": 48.854393464156786,
      "op_margin": 10.75194487420038,
      "fcf_company": 38219,
      "fcf_gross": 32878
    },
    "2025": {
      "gross_margin": 50.28566486824266,
      "op_margin": 11.155296795755199,
      "fcf_company": 11194,
      "fcf_gross": 7695
    }
  },
  "bezos_beneficial_pct": 8.840235291687568,
  "bezos_economic_proxy_pct": 8.205590777955118,
  "jassy_pct": 0.021518790461381256,
  "three_year": [
    {
      "name": "悲观",
      "growth": 0.08,
      "eps_growth": 0.07142857142857142,
      "pe": 22.0,
      "probability": 0.25,
      "profit_bn": 94.4401047552,
      "eps": 8.548734359571068,
      "target": 188.0721559105635,
      "pv": 141.3013943730755,
      "annual_return": -0.09051648531449444
    },
    {
      "name": "基准",
      "growth": 0.2,
      "eps_growth": 0.19047619047619047,
      "pe": 30.0,
      "probability": 0.5,
      "profit_bn": 129.5474688,
      "eps": 11.726658929452768,
      "target": 351.79976788358306,
      "pv": 264.31237256467546,
      "annual_return": 0.12060316988205898
    },
    {
      "name": "乐观",
      "growth": 0.28,
      "eps_growth": 0.2698412698412698,
      "pe": 36.0,
      "probability": 0.25,
      "profit_bn": 157.2226465792,
      "eps": 14.231820733344753,
      "target": 512.3455464004111,
      "pv": 384.9327921866349,
      "annual_return": 0.2702064652035917
    }
  ],
  "three_year_weighted_pv": 263.71473292226534,
  "three_year_margin20_price": 210.9717863378123,
  "ten_year": [
    {
      "name": "悲观",
      "profit_bn": 125,
      "g": 0.015,
      "pe": 10.784313725490195,
      "irr": -7.4984308891706934,
      "profit_cagr": 0.05245244633782398
    },
    {
      "name": "基准",
      "profit_bn": 300,
      "g": 0.03,
      "pe": 11.904761904761903,
      "irr": 2.0496674577003224,
      "profit_cagr": 0.14874492595320743
    },
    {
      "name": "乐观",
      "profit_bn": 550,
      "g": 0.04,
      "pe": 12.962962962962962,
      "irr": 9.41111393189884,
      "profit_cagr": 0.22052800734043942
    }
  ],
  "sensitivity": {
    "0.08": {
      "irrs": [
        -4.961611065259674,
        5.569151619411295,
        13.971621611519215
      ],
      "weighted_irr": 5.037078446270533,
      "covers_r": false
    },
    "0.09": {
      "irrs": [
        -6.323300315230562,
        3.647384897116247,
        11.438929672714382
      ],
      "weighted_irr": 3.102599787929078,
      "covers_r": false
    },
    "0.1": {
      "irrs": [
        -7.4984308891706934,
        2.0496674577003224,
        9.41111393189884
      ],
      "weighted_irr": 1.5030044895321977,
      "covers_r": false
    },
    "0.11": {
      "irrs": [
        -8.530433620136325,
        0.6854302208965553,
        7.725229513443543
      ],
      "weighted_irr": 0.14141408377508224,
      "covers_r": false
    },
    "0.12": {
      "irrs": [
        -9.449293548503569,
        -0.502884082718013,
        6.285709455726263
      ],
      "weighted_irr": -1.0423380645533329,
      "covers_r": false
    }
  },
  "reverse_dcf": {
    "h": 0.2037908108651817,
    "terminal_profit": 479.06609087106426,
    "equity_value": 2696.5783930000034,
    "cash_conversion_path": [
      -0.1,
      0.1,
      0.25,
      0.4,
      0.5,
      0.6,
      0.7,
      0.75,
      0.8,
      0.8333333333333333
    ],
    "r": 0.1,
    "g": 0.03,
    "roic": 0.18,
    "annual_dilution": 0.008,
    "valuation_at_15pct_growth": 1758.6147341228566
  }
}