Company Valuation: American Express Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 126,717 110,404 136,523 209,072 254,841 217,467 - -
Change - -12.87% 23.66% 53.14% 21.89% -14.67% - -
Enterprise Value (EV) 126,717 110,404 136,523 223,155 254,841 217,467 217,467 217,467
Change - -12.87% 23.66% 63.46% 14.2% -14.67% 0% 0%
P/E 16.3x 15x 16.7x 21.2x 24.1x 17.6x 16.1x 14.1x
PBR 6.05x 4.75x 5.12x 7.26x 7.96x 6.11x 5.44x 4.82x
PEG - -8.84x 1.2x 0.8x 2.46x 0.9x 1.67x 1x
Capitalization / Revenue 2.99x 2.09x 2.26x 3.17x 3.53x 2.74x 2.51x 2.31x
EV / Revenue 0x 0x 0x 0x 0x 2.74x 2.51x 2.31x
EV / EBITDA - - 0x 0x 0x 9.4x 7.28x 6.71x
EV / EBIT 0x 0x 0x 0x 0x 10.5x 9.32x 8.31x
EV / FCF - - - 0x 0x 18.2x 16.5x 15.1x
FCF Yield - - - 5.81% 6.28% 5.51% 6.04% 6.64%
Dividend per Share 2 1.72 2.08 2.4 2.8 3.28 3.8 4.271 4.917
Rate of return 1.05% 1.41% 1.28% 0.94% 0.89% 1.17% 1.32% 1.52%
EPS 2 10.02 9.85 11.21 14.01 15.38 18.39 20.17 23.06
Distribution rate 17.2% 21.1% 21.4% 20% 21.3% 20.7% 21.2% 21.3%
Net sales 1 42,380 52,862 60,515 65,949 72,229 79,373 86,585 94,089
EBITDA 1 - - 17,087 19,756 20,828 23,140 29,864 32,430
EBIT 1 9,270 11,767 15,436 18,080 19,051 20,760 23,334 26,178
Net income 1 7,917 7,400 8,252 9,995 10,701 12,535 13,294 14,739
Net Debt - - - 14,083 - - - -
Reference price 2 163.60 147.75 187.34 296.79 369.95 324.31 324.31 324.31
Nbr of stocks (in thousands) 774,556 747,233 728,746 704,445 688,852 670,552 - -
Announcement Date 25/1/22 27/1/23 26/1/24 24/1/25 30/1/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.46x - - 1.18% 215B
11.5x2.42x3.8x1.59% 121B
26.16x17.32x - 0.67% 71.55B
31.04x5.97x22.42x-.--% 42.74B
23.51x4.94x25.39x0.08% 31.55B
15.77x11.1x21.26x1.26% 24.03B
7.73x1.76x3.26x1.73% 22.96B
26.58x3.73x11.32x-.--% 21.04B
22.13x18.71x43.74x0.15% 16.06B
Average 20.21x 8.24x 18.74x 0.74% 63B
Weighted average by Cap. 18.65x 7.48x 13.39x 1.01%

Y-o-Y evolution of P/E

Valuation ratios - P/E - American Express Company

Historical PBR trend

Valuation ratios - PBR - American Express Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - American Express Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - American Express Company


Year-on-year evolution of the Yield

Valuation ratios - Yield - American Express Company
  1. Stock Market
  2. Stocks
  3. AXP Stock
  4. Valuation American Express Company