DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['AXP']


We have 6 report results for ticker: AXP - American Express Company, also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for AXP [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 251.31 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
AXP revenue 65.95B 60.52B 52.86B 43.80B 36.09B 43.56B 40.34B 36.88B 35.44B 32.82B 34.29B 32.97B 31.58B 29.96B 27.58B 24.34B
AXP owner_earnings 13.55B 18.11B 20.70B 14.31B 5.34B 13.35B 8.65B 13.26B 8.04B 10.74B 10.70B 8.20B 6.79B 10.17B 8.65B 6.11B
AXP cashflow::operating 14.05B 18.56B 21.08B 14.64B 5.59B 13.63B 8.93B 13.54B 8.29B 10.97B 10.99B 8.55B 7.08B 10.47B 8.94B 6.34B
AXP cashflow::fcf 14.05B 18.56B 21.08B 14.64B 5.59B 13.63B 8.93B 13.54B 8.29B 10.97B 10.99B 8.55B 7.08B 10.47B 8.94B 6.34B
AXP cashflow::realfcf 13.55B 18.11B 20.70B 14.31B 5.34B 13.35B 8.65B 13.26B 8.04B 10.74B 10.70B 8.20B 6.79B 10.17B 8.65B 6.11B
AXP netincome 10.13B 8.37B 7.51B 8.06B 3.13B 6.76B 6.92B 2.75B 5.41B 5.16B 5.16B 5.36B 4.48B 4.93B 4.06B 2.13B
AXP operatingincome 12.89B 10.51B 9.59B 10.69B 4.30B 8.43B 8.12B 7.42B 8.10B 7.94B 8.99B 7.89B 6.45B 6.96B 5.96B 2.84B
AXP marketcap 208.58B 134.59B 110.04B 123.41B 92.29B 94.88B 74.74B 77.37B 60.37B 59.79B 84237650.00B 84201480.00B 55190170.00B 44658740.00B 0.0 0.0
AXP ev 259.67B 137.16B 163.96B 142.32B 104.22B 134.74B 108.81B 103.52B 87.73B 89.90B 84237689.15B 84201520.86B 55190210.04B 44658779.01B 0.0 0.0
AXP shares 0.71B 0.74B 0.75B 0.79B 0.81B 0.83B 0.86B 0.89B 0.94B 1.00B 1051000.00B 1089000.00B 1141000.00B 1.18B 1.19B 1.17B
AXP shares_calc 0.70B 0.73B 0.77B 0.79B 0.81B 0.82B 0.85B 0.86B 0.92B 0.98B 1051000.00B 1089000.00B 1141000.00B 1141000.00B 1144854.73B 1125581.08B
AXP depreciation 1.68B 1.65B 1.63B 1.70B 1.54B 1.19B 1.29B 1.32B 1.09B 1.04B 1.01B 1.02B 0.99B 0.92B 0.92B 1.07B
AXP evToOcf 18.48 7.39 7.78 9.72 18.64 9.88 12.18 7.65 10.58 8.19 0.01B 0.01B 0.01B 0.00B 0.0 0.0
AXP pocf 14.85 7.25 5.22 8.43 16.51 6.96 8.37 5.71 7.28 5.45 7664936.31 9851583.01 7793020.33 4263364.20 0.0 0.0
AXP pe 20.59 16.07 14.64 15.31 29.44 14.04 10.80 28.15 11.16 11.58 16315640.13 15712162.72 12313737.17 9049390.07 0.0 0.0

2. Vertical Data, ratio wrt to shares_calc for AXP [show/hide charts] Current Market Price: 251.31 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
AXP revenue 93.62 83.04 68.96 55.69 44.82 53.23 47.22 42.83 38.72 33.34 0.0 0.0 0.0 0.0
AXP owner_earnings 19.23 24.85 27.01 18.20 6.63 16.31 10.12 15.40 8.78 10.91 0.0 0.0 0.0 0.0
AXP cashflow::operating 19.94 25.47 27.50 18.62 6.94 16.66 10.45 15.72 9.06 11.15 0.0 0.0 0.0 0.0
AXP cashflow::fcf 19.94 25.47 27.50 18.62 6.94 16.66 10.45 15.72 9.06 11.15 0.0 0.0 0.0 0.0
AXP cashflow::realfcf 19.23 24.85 27.01 18.20 6.63 16.31 10.12 15.40 8.78 10.91 0.0 0.0 0.0 0.0
AXP netincome 14.38 11.49 9.80 10.25 3.89 8.26 8.10 3.19 5.91 5.25 0.0 0.0 0.0 0.0
AXP operatingincome 18.31 14.43 12.50 13.59 5.34 10.30 9.51 8.62 8.85 8.07 0.0 0.0 0.0 0.0
AXP marketcap 296.09 184.69 143.54 156.90 114.62 115.95 87.49 89.85 65.96 60.75 80.15 77.32 48.37 39.14
AXP ev 368.61 188.21 213.89 180.95 129.44 164.67 127.37 120.23 95.86 91.34 80.15 77.32 48.37 39.14
AXP shares 1.01 1.01 0.98 1.00 1.00 1.01 1.01 1.03 1.02 1.02 1.00 1.00 1.00 0.0
AXP shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
AXP depreciation 2.38 2.27 2.12 2.16 1.92 1.45 1.51 1.53 1.20 1.06 0.0 0.0 0.0 0.0
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for AXP [show/hide charts] Current Market Price: 251.31 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
AXP revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
AXP owner_earnings 20.54% 29.92% 39.17% 32.68% 14.80% 30.65% 21.44% 35.95% 22.68% 32.72% 31.20% 24.86% 21.48% 33.96% 31.35% 25.09%
AXP cashflow::operating 21.30% 30.67% 39.88% 33.44% 15.49% 31.30% 22.14% 36.72% 23.40% 33.43% 32.05% 25.92% 22.42% 34.96% 32.39% 26.04%
AXP cashflow::fcf 21.30% 30.67% 39.88% 33.44% 15.49% 31.30% 22.14% 36.72% 23.40% 33.43% 32.05% 25.92% 22.42% 34.96% 32.39% 26.04%
AXP cashflow::realfcf 20.54% 29.92% 39.17% 32.68% 14.80% 30.65% 21.44% 35.95% 22.68% 32.72% 31.20% 24.86% 21.48% 33.96% 31.35% 25.09%
AXP netincome 15.36% 13.84% 14.21% 18.40% 8.69% 15.52% 17.16% 7.45% 15.26% 15.73% 15.06% 16.25% 14.19% 16.47% 14.71% 8.75%
AXP operatingincome 19.55% 17.37% 18.13% 24.40% 11.90% 19.35% 20.13% 20.13% 22.85% 24.19% 26.22% 23.92% 20.43% 23.22% 21.62% 11.67%
AXP marketcap 316.27% 222.41% 208.16% 281.75% 255.75% 217.83% 185.28% 209.79% 170.35% 182.20% 245648110.35% 255357190.51% 174751978.98% 149051264.94% 0.0 0.0
AXP ev 393.74% 226.65% 310.17% 324.93% 288.81% 309.35% 269.74% 280.71% 247.57% 273.95% 245648224.50% 255357314.44% 174752105.75% 149051395.15% 0.0 0.0
AXP shares 1.08% 1.22% 1.42% 1.80% 2.23% 1.91% 2.13% 2.40% 2.64% 3.06% 3064854.78% 3302602.05% 3612817.43% 3.95% 4.31% 4.80%
AXP shares_calc 1.07% 1.20% 1.45% 1.80% 2.23% 1.88% 2.12% 2.33% 2.58% 3.00% 3064854.78% 3302602.05% 3612817.43% 3808157.00% 4150731.38% 4625168.81%
AXP depreciation 2.54% 2.73% 3.08% 3.87% 4.28% 2.73% 3.21% 3.58% 3.09% 3.18% 2.95% 3.09% 3.14% 3.06% 3.32% 4.40%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for AXP Current Market Price: 251.31 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
AXP revenue 8.06% 8.65% 14.62%
AXP owner_earnings 2.61% 0.29% -1.82%
AXP cashflow::operating 2.79% 0.61% -1.37%
AXP cashflow::fcf 2.79% 0.61% -1.37%
AXP cashflow::realfcf 2.61% 0.29% -1.82%
AXP netincome 7.78% 8.43% 7.91%
AXP operatingincome 5.54% 8.88% 6.45%
AXP marketcap 14.89% 17.06% 19.12%
AXP ev 12.51% 14.02% 22.19%
AXP shares -3.72% -2.99% -3.36%
AXP shares_calc -3.65% -2.95% -3.61%
AXP depreciation 5.41% 7.13% -0.38%
AXP evToOcf 9.46% 13.34% 23.88%
AXP pocf 11.78% 16.37% 20.77%
AXP pe 6.60% 7.96% 10.38%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for AXP Current Market Price: 251.31 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015 CAGR_5Y_2014
AXP netincome 8.43% 3.88% 22.28% 8.31% -9.50% 5.53% 5.25% -9.32% 1.85% 4.94% 19.37%
AXP operatingincome 8.88% 5.30% 5.24% 5.71% -11.56% -1.28% 0.59% 2.85% 3.08% 5.89% 25.91%
AXP marketcap 17.06% 12.48% 7.30% 15.37% 9.07% -93.54% -93.84% -93.25% -93.30% inf inf
AXP ev 14.02% 4.74% 9.63% 10.16% 3.00% -93.07% -93.36% -92.84% -92.78% inf inf
AXP shares -2.99% -3.04% -3.23% -3.31% -4.28% -93.98% -93.98% -94.00% -4.61% -3.33% 1451.79%
AXP shares_calc -2.95% -3.13% -2.30% -2.99% -3.94% -94.00% -93.99% -94.04% -93.96% -93.88% -1.36%
AXP depreciation 7.13% 5.01% 4.24% 9.13% 8.15% 3.26% 4.86% 5.92% 3.59% 2.61% -1.11%
AXP evToOcf 13.34% -9.51% 0.34% -1.68% 17.88% -93.36% -93.42% -93.71% -92.43% inf inf
AXP pocf 16.37% -2.83% -1.78% 2.98% 24.82% -93.81% -93.89% -94.07% -92.98% inf inf
AXP pe 7.96% 8.27% -12.26% 6.53% 20.52% -93.88% -94.15% -92.56% -93.42% inf inf

6. Rolling 9 yearly CAGR report Showing SUMMARY report for AXP Current Market Price: 251.31 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018
AXP shares -3.72% -79.29% -79.32% -79.32% -4.18% -3.91% -3.36%
AXP shares_calc -3.65% -79.31% -79.28% -79.33% -79.27% -79.24% -79.11%
AXP depreciation 5.41% 5.59% 5.32% 6.15% 5.94% 2.92% 2.13%
AXP evToOcf 9.46% -78.54% -79.01% -77.92% -74.62% inf inf
AXP pocf 11.78% -78.59% -79.92% -78.27% -74.96% inf inf
AXP pe 6.60% -78.49% -78.62% -77.93% -75.44% inf inf


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...