Company Valuation: American Express Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 126,717 110,404 136,523 209,072 254,841 239,210 - -
Change - -12.87% 23.66% 53.14% 21.89% -6.13% - -
Enterprise Value (EV) 126,717 110,404 136,523 209,072 254,841 239,210 239,210 239,210
Change - -12.87% 23.66% 53.14% 21.89% -6.13% 0% 0%
P/E 16.3x 15x 16.7x 21.2x 24.1x 19.8x 17.4x 15.4x
PBR 6.05x 4.75x 5.12x 7.26x 7.96x 6.64x 5.89x 5.23x
PEG - -8.84x 1.2x 0.8x 2.46x 1.3x 1.3x 1.2x
Capitalization / Revenue 2.99x 2.09x 2.26x 3.17x 3.53x 3.01x 2.77x 2.55x
EV / Revenue 0x 0x 0x 0x 0x 3.01x 2.77x 2.55x
EV / EBITDA - - 0x - 0x 8.75x 8.26x 6.46x
EV / EBIT 0x 0x 0x 0x 0x 11.3x 10.2x 9.15x
EV / FCF - - - - 0x 20x 18.1x -
FCF Yield - - - - 6.28% 5.01% 5.53% -
Dividend per Share 2 1.72 2.08 2.4 2.8 3.28 3.8 4.237 4.946
Rate of return 1.05% 1.41% 1.28% 0.94% 0.89% 1.08% 1.21% 1.41%
EPS 2 10.02 9.85 11.21 14.01 15.38 17.75 20.15 22.78
Distribution rate 17.2% 21.1% 21.4% 20% 21.3% 21.4% 21% 21.7%
Net sales 1 42,380 52,862 60,515 65,949 72,229 79,472 86,505 93,635
EBITDA 1 - - 17,087 - 20,828 27,330 28,978 37,036
EBIT 1 9,270 11,767 15,436 18,080 19,051 21,214 23,507 26,133
Net income 1 7,917 7,400 8,252 9,995 10,701 12,037 13,299 14,646
Net Debt - - - - - - - -
Reference price 2 163.60 147.75 187.34 296.79 369.95 350.58 350.58 350.58
Nbr of stocks (in thousands) 774,556 747,233 728,746 704,445 688,852 682,326 - -
Announcement Date 25/01/22 27/01/23 26/01/24 24/01/25 30/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.58x2.51x4.21x1.6% 124B
26.51x5.72x - 0.53% 6.1B
12.22x - - - 755M
11.73x - - 3.05% 504M
5.9x - - 8.82% 466M
10.31x - - - 224M
Average 13.21x 4.12x 4.21x 3.5% 22.03B
Weighted average by Cap. 13.19x 2.66x 4.21x 1.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AXP Stock
  4. AXP * Stock
  5. Valuation American Express Company