AXP
American Express Co
Price:  
296.72 
USD
Volume:  
2,339,287.00
United States | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AXP Intrinsic Value

-38.20 %
Upside

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

296.72 USD
Stock Price
183.26 USD
Intrinsic Value
Intrinsic Value Details

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%