Workflow
Global merchant processing
icon
Search documents
American Express Company (AXP): Our Calculation of Intrinsic Value
Acquirersmultipleยท 2025-11-06 23:23
Core Viewpoint - American Express Company (AXP) demonstrates strong free cash flow generation and maintains a premium brand position in the global payments sector, although its stock currently trades above intrinsic value based on conservative growth assumptions [5][8]. Company Profile - American Express is a leading integrated payments company, offering charge and credit card products, travel-related services, and global merchant processing, benefiting from a powerful brand and affluent customer base [2]. - The company focuses on premium cardholders and employs disciplined risk management, resulting in high returns on equity and steady growth in fee-based revenue [3]. DCF Analysis - Forecasted Free Cash Flows (in billions USD) for the next five years are projected as follows: - 2025: $13.0B - 2026: $13.9B - 2027: $14.8B - 2028: $15.7B - 2029: $16.6B - Total Present Value of Free Cash Flows is calculated at $55.4B [4]. - Terminal Value, using a perpetuity growth model with a 2029 FCF of $16.6B, is estimated at $244.3B, leading to a Present Value of Terminal Value of $151.7B [4]. - The Enterprise Value is determined to be $207.1B, with a Net Debt of $10.5B, resulting in an Equity Value of $196.6B and an Intrinsic Value per Share of approximately $280 [4][6]. Current Valuation - The current stock price is around $358, indicating a Margin of Safety of -28% compared to the DCF-derived intrinsic value [7]. - The company holds Cash & Equivalents of $40.6B and Total Debt of $51.1B, leading to a Net Debt of $10.5B [6]. Conclusion - While American Express exhibits stable profitability and a growing digital ecosystem, it is currently not considered a deep-value opportunity as its stock trades above intrinsic value, warranting monitoring for potential pullbacks [5][8].