As of 2024-12-12, 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 302.34 USD, the upside of American Express Co is -39.40%.

The range of the Intrinsic Value is 3.79 - 3,984.88 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	3.79 - 3,984.88	183.26	-39.4%
DCF (Growth 10y)	178.56 - 7,768.65	521.19	72.4%
DCF (EBITDA 5y)	120.82 - 284.06	187.91	-37.8%
DCF (EBITDA 10y)	218.32 - 498.52	331.40	9.6%
Fair Value	297.17 - 297.17	297.17	-1.71%
P/E	179.18 - 209.51	189.03	-37.5%
EV/EBITDA	21.51 - 114.87	73.95	-75.5%
EPV	28.26 - 192.74	110.50	-63.5%
DDM - Stable	154.54 - 760.16	457.35	51.3%
DDM - Multi	278.24 - 1,067.49	441.78	46.1%