Please ensure Javascript is enabled for purposes of website accessibility

Is, Inc. Really Worth More Than Wal-Mart Stores, Inc.?

By Alex Dumortier, CFA - Jul 24, 2015 at 1:23PM

You’re reading a free article with opinions that may differ from The Motley Fool’s Premium Investing Services. Become a Motley Fool member today to get instant access to our top analyst recommendations, in-depth research, investing resources, and more. Learn More

Comparing Amazon and Wal-Mart is misleading. What is Amazon Web Services worth?

Neither the announcement that health insurer Anthem will acquire rival Cigna in a deal valued at $54 billion, nor a blowout earnings report from (AMZN 2.07%)(see below) is enough to lift the broad market into the black on Friday morning. The Dow Jones Industrial Average (^DJI 1.27%) and the broader S&P 500 (^GSPC 1.73%) were down 0.66% and 0.64%, respectively, at 1:05 p.m.EDT. The Nasdaq Composite was down 0.48%.

Source: Andrew Mager.

Amazon and Wal-Mart: A bad comparison
In the wake of the 18% pop in's stock price in after-hours trading yesterday, one statistic did not go unnoticed. The headlines were breathless: "Amazon now worth more than Wal-Mart (WMT 1.85%)trumpeted The Wall Street Journal's MoneyBeat. To journalists and pundits, the observation must have been irresistible, as it appears to symbolize the passing of the torch from bricks-and-mortar retailers to the juggernaut of e-tailing.

However, there are a couple of ways in which that headline is either false or misleading. First, as a Financial Times journalist who is clearly a student of corporate finance noted: "It is not accurate to say that Amazon is worth more than Wal-Mart. To make such a statement, all claims on the respective companies need to be evaluated." 

Indeed, USA Today's headline that "Amazon just surpassed Walmart in market cap[italization]" is rigorously correct. However, Wal-Mart chooses to finance itself with net debt of roughly $43 billion, while Amazon has net cash of nearly $6 billion. Thus, the FT writer rightly concludes: "A decent amount of Wal-Mart value resides among creditors and so on an "enterprise value" basis, Wal-Mart is still king (for now)." 

However, there is a broader, less technical point that is perhaps more interesting, as it provides some insight into Amazon's future prospects and the sources of its value: Comparing to Wal-Mart isn't an apples-to-apples comparison, because Amazon isn't just a retailer.

Consider that in the latest quarter, Amazon Web Services (AWS), the company's cloud computing platform and services, contributed less than 8% of consolidated revenues, but more than a third of "segment operating income," the arithmetic sum of the operating incomes of North America, international, and AWS (not to be confused with consolidated income from operations, which accounts for other items, including a whopping stock-based compensation expense). 

Furthermore, AWS is growing a lot faster than the other businesses: Revenues were up 81% year over year, while operating income quintupled. Compare that to the North America segment, at which revenues grew by "only" a quarter (international is the clear laggard, posting just 3% year-over-year revenue growth). 

So just how much is AWS worth on a stand-alone basis? 

I estimate Amazon Web Services' trailing-12-month earnings before interest and taxes (EBIT) at $855 million. Shares of Rackspace Hosting trade at 30 times earnings before interest and taxes (EBIT), with those of VMware at 37 times; applying a 33.5 multiple (the average of the two) to my estimate yields a value of nearly $29 billion, or roughly 11% of Amazon's market capitalization today. 

I think that figure likely underestimates Amazon Web Services' value, because the business is growing faster than Rackspace or VMware and it is already the dominant cloud computing provider. 

Online retailing continues to grow faster than brick-and-mortar retailing -- that broad point stands. However, comparing Wal-Mart to Amazon obscures a powerful engine of value creation at the Seattle, Wash., retailer/ technology provider.

Alex Dumortier, CFA has no position in any stocks mentioned. The Motley Fool recommends and owns shares of, and recommends Rackspace Hosting and VMware. Try any of our Foolish newsletter services free for 30 days. We Fools may not all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors. The Motley Fool has a disclosure policy.

Invest Smarter with The Motley Fool

Join Over 1 Million Premium Members Receiving…

  • New Stock Picks Each Month
  • Detailed Analysis of Companies
  • Model Portfolios
  • Live Streaming During Market Hours
  • And Much More
Get Started Now

Stocks Mentioned

Dow Jones Industrial Average (Price Return) Stock Quote
Dow Jones Industrial Average (Price Return)
$33,761.05 (1.27%) $424.38
S&P 500 Index - Price Return (USD) Stock Quote
S&P 500 Index - Price Return (USD)
$4,280.15 (1.73%) $72.88
Wal-Mart Stores, Inc. Stock Quote
Wal-Mart Stores, Inc.
$132.22 (1.85%) $2.40, Inc. Stock Quote, Inc.
$143.55 (2.07%) $2.91

*Average returns of all recommendations since inception. Cost basis and return based on previous market day close.

Related Articles

Motley Fool Returns

Motley Fool Stock Advisor

Market-beating stocks from our award-winning analyst team.

Stock Advisor Returns
S&P 500 Returns

Calculated by average return of all stock recommendations since inception of the Stock Advisor service in February of 2002. Returns as of 08/14/2022.

Discounted offers are only available to new members. Stock Advisor list price is $199 per year.

Premium Investing Services

Invest better with The Motley Fool. Get stock recommendations, portfolio guidance, and more from The Motley Fool's premium services.