Company Valuation: American Express Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 126,717 110,404 136,523 209,072 254,841 227,802 - -
Change - -12.87% 23.66% 53.14% 21.89% -10.61% - -
Enterprise Value (EV) 126,717 110,404 136,523 223,155 254,841 227,802 227,802 227,802
Change - -12.87% 23.66% 63.46% 14.2% -10.61% 0% 0%
P/E 16.3x 15x 16.7x 21.2x 24.1x 19.1x 16.8x 14.8x
PBR 6.05x 4.75x 5.12x 7.26x 7.96x 6.48x 5.78x 5.15x
PEG - -8.84x 1.2x 0.8x 2.46x 1.3x 1.2x 1.1x
Capitalization / Revenue 2.99x 2.09x 2.26x 3.17x 3.53x 2.87x 2.63x 2.42x
EV / Revenue 0x 0x 0x 0x 0x 2.87x 2.63x 2.42x
EV / EBITDA - - 0x 0x 0x 8.33x 7.92x 6.13x
EV / EBIT 0x 0x 0x 0x 0x 10.9x 9.83x 9.05x
EV / FCF - - - 0x 0x 19.1x 17.4x -
FCF Yield - - - 5.81% 6.28% 5.23% 5.74% -
Dividend per Share 2 1.72 2.08 2.4 2.8 3.28 3.8 4.227 4.917
Rate of return 1.05% 1.41% 1.28% 0.94% 0.89% 1.13% 1.25% 1.46%
EPS 2 10.02 9.85 11.21 14.01 15.38 17.67 20.11 22.85
Distribution rate 17.2% 21.1% 21.4% 20% 21.3% 21.5% 21% 21.5%
Net sales 1 42,380 52,862 60,515 65,949 72,229 79,505 86,772 94,075
EBITDA 1 - - 17,087 19,756 20,828 27,338 28,769 37,171
EBIT 1 9,270 11,767 15,436 18,080 19,051 20,932 23,176 25,174
Net income 1 7,917 7,400 8,252 9,995 10,701 11,974 13,213 14,591
Net Debt - - - 14,083 - - - -
Reference price 2 163.60 147.75 187.34 296.79 369.95 337.33 337.33 337.33
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.($)
19.09x - - 1.13% 228B
13.2x2.57x4.22x1.5% 133B
21.65x5.6x - 0.53% 6.46B
63.9x - - - 765M
11.92x - - 3% 518M
6.14x - - 8.47% 486M
16.03x - - - 329M
Average 21.71x 4.09x 4.22x 2.93% 52.72B
Weighted average by Cap. 17.08x 2.71x 4.22x 1.26%

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