Company Valuation: American Express Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 126,717 110,404 136,523 209,072 254,841 204,004 - -
Change - -12.87% 23.66% 53.14% 21.89% -19.95% - -
Enterprise Value (EV) 126,717 110,404 136,523 223,155 254,841 204,004 204,004 204,004
Change - -12.87% 23.66% 63.46% 14.2% -19.95% 0% 0%
P/E 16.3x 15x 16.7x 21.2x 24.1x 17.1x 15x 13.2x
PBR 6.05x 4.75x 5.12x 7.26x 7.96x 5.82x 5.18x 4.61x
PEG - -8.84x 1.2x 0.8x 2.46x 1.1x 1.1x 1x
Capitalization / Revenue 2.99x 2.09x 2.26x 3.17x 3.53x 2.57x 2.35x 2.17x
EV / Revenue 0x 0x 0x 0x 0x 2.57x 2.35x 2.17x
EV / EBITDA - - 0x 0x 0x 7.41x 6.84x 5.49x
EV / EBIT 0x 0x 0x 0x 0x 9.89x 8.82x 8.05x
EV / FCF - - - 0x 0x 17.1x 15.6x -
FCF Yield - - - 5.81% 6.28% 5.85% 6.42% -
Dividend per Share 2 1.72 2.08 2.4 2.8 3.28 3.8 4.241 4.881
Rate of return 1.05% 1.41% 1.28% 0.94% 0.89% 1.26% 1.4% 1.62%
EPS 2 10.02 9.85 11.21 14.01 15.38 17.68 20.15 22.87
Distribution rate 17.2% 21.1% 21.4% 20% 21.3% 21.5% 21.1% 21.3%
Net sales 1 42,380 52,862 60,515 65,949 72,229 79,482 86,688 93,905
EBITDA 1 - - 17,087 19,756 20,828 27,523 29,814 37,171
EBIT 1 9,270 11,767 15,436 18,080 19,051 20,636 23,139 25,354
Net income 1 7,917 7,400 8,252 9,995 10,701 11,993 13,251 14,623
Net Debt - - - 14,083 - - - -
Reference price 2 163.60 147.75 187.34 296.79 369.95 302.09 302.09 302.09
Nbr of stocks (in thousands) 774,556 747,233 728,746 704,445 688,852 675,310 - -
Announcement Date 1/25/22 1/27/23 1/26/24 1/24/25 1/30/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.09x - - 1.26% 204B
11.79x2.36x3.87x1.66% 119B
35.76x4.96x16.99x-.--% 33.89B
22.68x4.95x24.52x0.08% 28.77B
15.8x11.33x21.25x1.26% 23.04B
7.57x1.81x3.4x1.79% 23.27B
26.72x3.55x10.68x-.--% 20.46B
20.07x17.78x42.15x0.18% 14.04B
10.04x13.17x - 1.36% 11.25B
Average 18.61x 7.49x 17.55x 0.84% 53.11B
Weighted average by Cap. 17.23x 4.98x 11.88x 1.14%

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. 1AXP Stock
  5. Valuation American Express Company