As of 2024-12-14, the Intrinsic Value of Fiserv Inc (FI) is
248.77 USD. This FI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 204.66 USD, the upside of Fiserv Inc is
21.60%.
The range of the Intrinsic Value is 149.79 - 611.93 USD
248.77 USD
Intrinsic Value
FI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
149.79 - 611.93 |
248.77 |
21.6% |
| DCF (Growth 10y) |
204.39 - 757.21 |
323.50 |
58.1% |
| DCF (EBITDA 5y) |
74.83 - 97.93 |
88.59 |
-56.7% |
| DCF (EBITDA 10y) |
123.49 - 163.32 |
144.92 |
-29.2% |
| Fair Value |
134.60 - 134.60 |
134.60 |
-34.23% |
| P/E |
55.91 - 145.61 |
74.66 |
-63.5% |
| EV/EBITDA |
33.45 - 96.34 |
72.73 |
-64.5% |
| EPV |
56.19 - 86.41 |
71.30 |
-65.2% |
| DDM - Stable |
57.98 - 223.21 |
140.59 |
-31.3% |
| DDM - Multi |
109.15 - 326.86 |
163.67 |
-20.0% |
FI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
116,435.16 |
| Beta |
0.67 |
| Outstanding shares (mil) |
568.92 |
| Enterprise Value (mil) |
138,249.17 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.34% |
| Cost of Debt |
4.54% |
| WACC |
7.57% |