Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
285.84 USD267.17 USD334.99 USD
+17.98%
267.17 USDCurrent price is 18% above the base model value.
A
Financial ServicesCredit ServicesUnited States
AXP.US · American Express Company
NYQ · US · USD
Latest price315.20 USD
30D-8.37%
Vs. base value+18%
Research summary
AXP.US latest organized financial period shows revenue grew +9.52% YoY and net income grew +6.95% YoY. Current price is about 315 USD, while the model base case is about 267 USD; the current price sits +18% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue72B USD
Net income11B USD
Free cash flow16B USD
Operating cash flow18B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price315.20 USD
Base value267.17 USD
Vs. base+18%
Price date2026/04/28
285.84 USD267.17 USD334.99 USD
+17.98%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
306.59 USD454.69 USD565.38 USD
-30.68%
454.69 USDCurrent price is 30.7% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth0.2%
Current price implies roughly 0.2% annualized FCF growth.
0.2%Current price implies roughly 0.2% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 72B USD | 11B USD | 16B USD | 15.38 |
| 2024/12/30 | Annual | 66B USD | 10B USD | 12B USD | 14.01 |
| 2023/12/30 | Annual | 61B USD | 8B USD | 17B USD | 11.21 |
| 2022/12/30 | Annual | 53B USD | 8B USD | 19B USD | 9.85 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement