As of 2025-06-30, the Intrinsic Value of Fiserv Inc (FI) is 210.75 USD. This FI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 172.41 USD, the upside of Fiserv Inc is 22.20%.
The range of the Intrinsic Value is 128.20 - 467.49 USD
Based on its market price of 172.41 USD and our intrinsic valuation, Fiserv Inc (FI) is undervalued by 22.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 128.20 - 467.49 | 210.75 | 22.2% |
| DCF (Growth 10y) | 173.42 - 569.29 | 270.51 | 56.9% |
| DCF (EBITDA 5y) | 67.52 - 91.92 | 80.28 | -53.4% |
| DCF (EBITDA 10y) | 112.70 - 156.14 | 133.93 | -22.3% |
| Fair Value | 146.41 - 146.41 | 146.41 | -15.08% |
| P/E | 47.79 - 90.47 | 64.53 | -62.6% |
| EV/EBITDA | 11.91 - 71.17 | 44.02 | -74.5% |
| EPV | 57.27 - 95.52 | 76.40 | -55.7% |
| DDM - Stable | 49.94 - 166.09 | 108.01 | -37.4% |
| DDM - Multi | 91.15 - 241.74 | 133.11 | -22.8% |
| Market Cap (mil) | 95,589.27 |
| Beta | 0.36 |
| Outstanding shares (mil) | 554.43 |
| Enterprise Value (mil) | 122,709.27 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.69% |
| Cost of Debt | 4.54% |
| WACC | 8.45% |