FMP

FMP

Enter

AXP - American Express Com...

photo-url-https://images.financialmodelingprep.com/symbol/AXP.png

American Express Company

AXP

NYSE

American Express Company, together with its subsidiaries, provides charge and credit payment card products, and travel-related services worldwide. The company operates through three segments: Global Consumer Services Group, Global Commercial Services, and Global Merchant and Network Services. Its products and services include payment and financing products; network services; accounts payable expense management products and services; and travel and lifestyle services. The company's products and services also comprise merchant acquisition and processing, servicing and settlement, point-of-sale marketing, and information products and services for merchants; and fraud prevention services, as well as the design and operation of customer loyalty programs. It sells its products and services to consumers, small businesses, mid-sized companies, and large corporations through mobile and online applications, third-party vendors and business partners, direct mail, telephone, in-house sales teams, and direct response advertising. American Express Company was founded in 1850 and is headquartered in New York, New York.

284.51 USD

0.85 (0.299%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

38.34B

44.43B

55.63B

67.36B

74.2B

87.62B

103.47B

122.18B

144.28B

170.37B

Revenue %

-

15.89

25.2

21.1

10.15

18.09

18.09

18.09

18.09

Operating Cash Flow

5.59B

14.64B

21.08B

18.56B

14.05B

23.12B

27.3B

32.24B

38.07B

44.95B

Operating Cash Flow %

14.58

32.96

37.89

27.55

18.94

26.39

26.39

26.39

26.39

Cap Ex

-1.48B

-1.55B

-1.85B

-1.56B

-1.91B

-2.73B

-3.22B

-3.81B

-4.49B

-5.31B

Cap Ex %

-3.86

-3.49

-3.33

-2.32

-2.58

-3.11

-3.11

-3.11

-3.11

Free Cash Flow

4.11B

13.1B

19.22B

17B

12.14B

20.39B

24.08B

28.43B

33.57B

39.65B

Weighted Average Cost Of Capital

Price

284.51

Beta

Diluted Shares Outstanding

713M

Costof Debt

16.15

Tax Rate

After Tax Cost Of Debt

12.69

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

51.09B

Total Equity

202.86B

Total Capital

253.94B

Debt Weighting

20.12

Equity Weighting

79.88

Wacc

10.37

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

38.34B

44.43B

55.63B

67.36B

74.2B

87.62B

103.47B

122.18B

144.28B

170.37B

Operating Cash Flow

5.59B

14.64B

21.08B

18.56B

14.05B

23.12B

27.3B

32.24B

38.07B

44.95B

Cap Ex

-1.48B

-1.55B

-1.85B

-1.56B

-1.91B

-2.73B

-3.22B

-3.81B

-4.49B

-5.31B

Free Cash Flow

4.11B

13.1B

19.22B

17B

12.14B

20.39B

24.08B

28.43B

33.57B

39.65B

Wacc

10.37

10.37

10.37

10.37

10.37

Pv Lfcf

18.47B

19.77B

21.15B

22.63B

24.21B

Sum Pv Lfcf

106.22B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

10.37

Free Cash Flow T1

40.44B

Terminal Value

483.21B

Present Terminal Value

295.06B

Intrinsic Value

Enterprise Value

401.28B

Net Debt

10.54B

Equity Value

390.74B

Diluted Shares Outstanding

713M

Equity Value Per Share

548.03

Projected DCF

548.03 0.481%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep