AXP
American Express Co
Price:  
299.30 
USD
Volume:  
2,751,222.00
United States | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AXP Intrinsic Value

-14.50 %
Upside

What is the intrinsic value of AXP?

As of 2025-05-20, the Intrinsic Value of American Express Co (AXP) is 255.99 USD. This AXP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 299.30 USD, the upside of American Express Co is -14.50%.

The range of the Intrinsic Value is 36.66 - 5,341.36 USD

Is AXP undervalued or overvalued?

Based on its market price of 299.30 USD and our intrinsic valuation, American Express Co (AXP) is overvalued by 14.50%.

299.30 USD
Stock Price
255.99 USD
Intrinsic Value
Intrinsic Value Details

AXP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.66 - 5,341.36 255.99 -14.5%
DCF (Growth 10y) 185.15 - 8,691.98 538.32 79.9%
DCF (EBITDA 5y) 109.72 - 257.45 178.90 -40.2%
DCF (EBITDA 10y) 192.26 - 446.05 304.16 1.6%
Fair Value 366.69 - 366.69 366.69 22.52%
P/E 173.37 - 256.10 222.33 -25.7%
EV/EBITDA (6.85) - 203.35 78.70 -73.7%
EPV 75.01 - 302.52 188.76 -36.9%
DDM - Stable 138.52 - 715.86 427.19 42.7%
DDM - Multi 265.77 - 1,095.12 430.84 43.9%

AXP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 209,686.60
Beta 1.26
Outstanding shares (mil) 700.59
Enterprise Value (mil) 356,810.60
Market risk premium 4.60%
Cost of Equity 8.45%
Cost of Debt 6.55%
WACC 6.85%