Company Valuation: American Express Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 126,717 110,404 136,523 209,072 254,841 242,465 - -
Change - -12.87% 23.66% 53.14% 21.89% -4.86% - -
Enterprise Value (EV) 126,717 110,404 136,523 209,072 254,841 242,465 242,465 242,465
Change - -12.87% 23.66% 53.14% 21.89% -4.86% 0% 0%
P/E 16.3x 15x 16.7x 21.2x 24.1x 20.1x 17.6x 15.6x
PBR 6.05x 4.75x 5.12x 7.26x 7.96x 6.73x 5.98x 5.31x
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 3.05x 2.8x 2.6x
EV / Revenue 0x 0x 0x 0x 0x 3.05x 2.8x 2.6x
EV / EBITDA - - 0x - 0x 8.87x 8.37x 6.55x
EV / EBIT 0x 0x 0x 0x 0x 11.4x 10.3x 9.28x
EV / FCF - - - - 0x 20.2x 18.3x -
FCF Yield - - - - 6.28% 4.94% 5.45% -
Dividend per Share 2 1.72 2.08 2.4 2.8 3.28 3.8 4.237 4.931
Rate of return 1.05% 1.41% 1.28% 0.94% 0.89% 1.07% 1.19% 1.39%
EPS 2 10.02 9.85 11.21 14.01 15.38 17.71 20.15 22.75
Distribution rate 17.2% 21.1% 21.4% 20% 21.3% 21.5% 21% 21.7%
Net sales 1 42,380 52,862 60,515 65,949 72,229 79,496 86,536 93,379
EBITDA 1 - - 17,087 - 20,828 27,330 28,978 37,036
EBIT 1 9,270 11,767 15,436 18,080 19,051 21,213 23,505 26,133
Net income 1 7,917 7,400 8,252 9,995 10,701 12,005 13,308 14,656
Net Debt - - - - - - - -
Reference price 2 163.60 147.75 187.34 296.79 369.95 355.35 355.35 355.35
Nbr of stocks (in thousands) 774,556 747,233 728,746 704,445 688,852 682,326 - -
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.($)
20.06x - - 1.07% 242B
13.04x2.58x4.31x1.55% 128B
28.38x5.95x - 0.49% 6.47B
12.29x - - - 760M
11.73x - - 3.05% 502M
9.93x - - - 216M
Average 15.90x 4.27x 4.31x 1.54% 63.09B
Weighted average by Cap. 17.79x 2.74x 4.31x 1.23%

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. Valuation American Express Company