Company Valuation: American Express Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 126,717 110,404 136,523 209,072 254,841 227,073 - -
Change - -12.87% 23.66% 53.14% 21.89% -10.9% - -
Enterprise Value (EV) 126,717 110,404 136,523 209,072 254,841 227,073 227,073 227,073
Change - -12.87% 23.66% 53.14% 21.89% -10.9% 0% 0%
P/E 16.3x 15x 16.7x 21.2x 24.1x 19x 16.7x 14.7x
PBR 6.05x 4.75x 5.12x 7.26x 7.96x 6.46x 5.76x 5.14x
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 2.86x 2.62x 2.41x
EV / Revenue 0x 0x 0x 0x 0x 2.86x 2.62x 2.41x
EV / EBITDA - - 0x - 0x 9.92x 7.9x 6.13x
EV / EBIT 0x 0x 0x 0x 0x 10.8x 9.8x 9.01x
EV / FCF - - - - 0x 19.1x 17.4x -
FCF Yield - - - - 6.28% 5.25% 5.75% -
Dividend per Share 2 1.72 2.08 2.4 2.8 3.28 3.8 4.227 4.909
Rate of return 1.05% 1.41% 1.28% 0.94% 0.89% 1.13% 1.26% 1.46%
EPS 2 10.02 9.85 11.21 14.01 15.38 17.68 20.12 22.86
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 79,492 86,734 94,039
EBITDA 1 - - 17,087 - 20,828 22,900 28,752 37,036
EBIT 1 9,270 11,767 15,436 18,080 19,051 20,932 23,176 25,190
Net income 1 7,917 7,400 8,252 9,995 10,701 11,984 13,238 14,606
Net Debt - - - - - - - -
Reference price 2 163.60 147.75 187.34 296.79 369.95 336.25 336.25 336.25
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.($)
12.85x2.5x4.1x1.55% 128B
28.61x5.98x - 0.49% 6.58B
12.03x - - - 743M
11.48x - - 3.12% 500M
5.95x - - 8.75% 470M
11.12x - - - 242M
Average 13.67x 4.24x 4.10x 3.48% 22.79B
Weighted average by Cap. 13.58x 2.67x 4.10x 1.52%

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. AEC1 Stock
  5. Valuation American Express Company