Research / Stock / AXP
A
AXP
AMERICAN EXPRESS CO
335.95
-1.38 -0.41%
close 2026-08-25
Assumptions
2.7%
Market is pricing 2.7%— you agree
No trailing FCF growth rate — the series crosses zero or is too short, and a CAGR through a negative is not a number worth printing.
10 yrs
3.00%
9.99%
10.0% derived for this company beta 1.18 (1254d vs the S&P 500) · cost of equity 10.0% = 4.7% risk-free + 1.18 × 4.5% premium · treated as all-equity cost of debt not derivable; risk-free + 1.5pts assumed; no debt figure; treated as all-equity
Fair value
$335.95
-0.0%
At the market's assumptionsCurrent price $335.95Enterprise value 230.7B
Bear $233.64 (-2.3% growth)Bull $486.26 (7.7%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 2.7%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
49% the 10 forecast years51% terminal value