As part of our ongoing series, each week we typically conduct a DCF on one of the companies in our screens. This week, we’re analyzing a powerhouse in global payments and financial services — American Express (AXP).
Profile
American Express (AXP) is one of the world’s most recognized financial services brands, known for its premium credit cards, charge cards, and travel-related services. With a loyal customer base, strong brand equity, and robust underwriting discipline, AmEx has carved out a defensible niche in the global consumer finance ecosystem.
DCF Analysis
Inputs
- Discount Rate: 10%
- Terminal Growth Rate: 3%
- WACC: 10%
Forecasted Free Cash Flows (FCFs) in billions
| Year | FCF (billions) | PV (billions) |
|---|---|---|
| 2025 | 12.0 | 10.91 |
| 2026 | 13.0 | 10.72 |
| 2027 | 14.0 | 10.52 |
| 2028 | 15.0 | 10.23 |
| 2029 | 16.0 | 9.93 |
Total Present Value of FCFs = 52.31 billion
Terminal Value Calculation
Using the perpetuity growth model:
Terminal Value = (FCF_2029 × (1 + g)) / (r – g)
= (16.0 × 1.03) / (0.10 – 0.03)
= 16.48 / 0.07
= 235.43 billion
Present Value of Terminal Value
= 235.43 / (1.10)^5
= 146.17 billion
Enterprise Value Calculation
Enterprise Value = PV of FCFs + PV of Terminal Value
= 52.31 + 146.17
= 198.48 billion
Net Debt Calculation
Net Debt = Debt – Cash
= 51.09 – 40.64
= 10.45 billion
Equity Value Calculation
Equity Value = Enterprise Value – Net Debt
= 198.48 – 10.45
= 188.03 billion
Per-Share DCF Value
Shares Outstanding = 0.752 billion
Per-Share DCF Value = 188.03 / 0.752 = $250.56
Conclusion
- DCF Value: $250.56
- Current Price: $311.90
- Margin of Safety: –24%
Based on this DCF valuation, American Express appears modestly overvalued. While the company generates strong free cash flow and holds a defensible brand position in the premium payments space, the current share price implies high expectations for continued growth.
With a calculated intrinsic value of $250.56 per share versus a market price of $311.90, the negative margin of safety suggests limited upside unless free cash flows significantly outperform our conservative assumptions.
For all the latest news and podcasts, join our free newsletter here.
Don’t forget to check out our FREE Large Cap 1000 – Stock Screener, here at The Acquirer’s Multiple:
One Comment on “American Express (AXP): Our Calculation of Intrinsic Value”
I’d like to see your intrinsic value analysis of S&P 500 versus the mid caps, small caps and international indexes.