Welcome to Reverse DCF page to understand market expectations about your interested Stock   



We have 2 report results for ticker: AXP - American Express Company, also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for AXP price: 251.31 as of date: 2025-04-18 [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 expectedGrowthRate_MarketIsPricing
AXP PE_YEAR_2029 = 7 20.46%
AXP PE_YEAR_2029 = 10 13.03%
AXP PE_YEAR_2029 = 15 4.87%
AXP PE_YEAR_2029 = 20 -0.68%
AXP PE_YEAR_2029 = 25 -4.84%
AXP PE_YEAR_2029 = 30 -8.13%
AXP PE_YEAR_2029 = 40 -13.12%
AXP input_data {"marketcap": 177034070939.52, "cashflow_fcf_key": 14050000000.0, "discount_rate": 0.1, "period": 5}
AXP input_data_url_param input_data={"marketcap": 177034070939.52, "cashflow_fcf_key": 14050000000.0, "discount_rate": 0.1, "period": 5}
In this report, we are doing Reverse DCF assuming for today's current price: 251.31 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 5 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 5 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for AXP
6. override link: reverse dcf with override in URL for AXP
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker


2. Showing REVERSE_DCF_RAW report 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 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


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

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 πŸ›Œ

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