Company Valuation: American Express Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 126,717 110,404 136,523 209,072 254,841 208,596 - -
Change - -12.87% 23.66% 53.14% 21.89% -18.15% - -
Enterprise Value (EV) 126,717 110,404 136,523 223,155 254,841 208,596 208,596 208,596
Change - -12.87% 23.66% 63.46% 14.2% -18.15% 0% 0%
P/E 16.3x 15x 16.7x 21.2x 24.1x 17.5x 15.3x 13.5x
PBR 6.05x 4.75x 5.12x 7.26x 7.96x 5.94x 5.29x 4.72x
PEG - -8.84x 1.2x 0.8x 2.46x 1.2x 1.1x 1x
Capitalization / Revenue 2.99x 2.09x 2.26x 3.17x 3.53x 2.62x 2.41x 2.22x
EV / Revenue 0x 0x 0x 0x 0x 2.62x 2.41x 2.22x
EV / EBITDA - - 0x 0x 0x 7.58x 7x 5.61x
EV / EBIT 0x 0x 0x 0x 0x 10.1x 9x 8.24x
EV / FCF - - - 0x 0x 17.5x 15.9x -
FCF Yield - - - 5.81% 6.28% 5.72% 6.28% -
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% 1.23% 1.37% 1.58%
EPS 2 10.02 9.85 11.21 14.01 15.38 17.7 20.17 22.89
Distribution rate 17.2% 21.1% 21.4% 20% 21.3% 21.5% 21% 21.3%
Net sales 1 42,380 52,862 60,515 65,949 72,229 79,493 86,710 93,926
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 20,724 23,168 25,330
Net income 1 7,917 7,400 8,252 9,995 10,701 11,999 13,270 14,628
Net Debt - - - 14,083 - - - -
Reference price 2 163.60 147.75 187.34 296.79 369.95 308.89 308.89 308.89
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.45x - - 1.23% 209B
12.13x2.42x3.96x1.62% 123B
20.32x5.4x - 0.56% 6.07B
58.33x - - - 698M
12.02x - - 3.03% 518M
6.14x - - 8.47% 485M
13.92x - - - 287M
Average 20.05x 3.91x 3.96x 2.98% 48.5B
Weighted average by Cap. 15.64x 2.56x 3.96x 1.37%

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. 000906153 Stock
  5. Valuation American Express Company