As of 2024-07-27, the Intrinsic Value of Fiserv Inc (FI) is
196.49 USD. This FI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 159.94 USD, the upside of Fiserv Inc is
%.
The range of the Intrinsic Value is 108.59 - 629.51 USD
196.49 USD
Intrinsic Value
FI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
108.59 - 629.51 |
196.49 |
22.8% |
| DCF (Growth 10y) |
134.86 - 702.33 |
231.31 |
44.6% |
| DCF (EBITDA 5y) |
48.15 - 69.66 |
59.89 |
-62.6% |
| DCF (EBITDA 10y) |
76.95 - 110.87 |
94.05 |
-41.2% |
| Fair Value |
138.44 - 138.44 |
138.44 |
-13.44% |
| P/E |
50.52 - 98.24 |
62.27 |
-61.1% |
| EV/EBITDA |
13.82 - 71.21 |
41.18 |
-74.3% |
| EPV |
68.02 - 117.99 |
93.00 |
-41.9% |
| DDM - Stable |
60.53 - 309.69 |
185.11 |
15.7% |
| DDM - Multi |
79.55 - 324.19 |
128.66 |
-19.6% |
FI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
93,580.89 |
| Beta |
0.90 |
| Outstanding shares (mil) |
585.10 |
| Enterprise Value (mil) |
114,816.89 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.01% |
| Cost of Debt |
4.71% |
| WACC |
6.36% |