As of 2024-12-10, the Intrinsic Value of American Express Co (AXP) is
183.26 USD. This AXP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 296.72 USD, the upside of American Express Co is
-38.20%.
The range of the Intrinsic Value is 3.79 - 3,984.88 USD
183.26 USD
Intrinsic Value
AXP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
3.79 - 3,984.88 |
183.26 |
-38.2% |
DCF (Growth 10y) |
178.56 - 7,768.65 |
521.19 |
75.7% |
DCF (EBITDA 5y) |
116.83 - 275.46 |
178.55 |
-39.8% |
DCF (EBITDA 10y) |
213.98 - 487.53 |
320.37 |
8.0% |
Fair Value |
297.17 - 297.17 |
297.17 |
0.15% |
P/E |
179.18 - 208.11 |
187.61 |
-36.8% |
EV/EBITDA |
18.36 - 108.59 |
65.80 |
-77.8% |
EPV |
28.26 - 192.74 |
110.50 |
-62.8% |
DDM - Stable |
154.54 - 760.16 |
457.35 |
54.1% |
DDM - Multi |
278.24 - 1,067.49 |
441.78 |
48.9% |
AXP Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
209,021.44 |
Beta |
0.88 |
Outstanding shares (mil) |
704.44 |
Enterprise Value (mil) |
352,135.44 |
Market risk premium |
4.60% |
Cost of Equity |
7.81% |
Cost of Debt |
6.55% |
WACC |
6.58% |