FI
Fiserv Inc
Price:  
184.98 
USD
Volume:  
2,579,507.00
United States | Financial Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FI Intrinsic Value

-8.00 %
Upside

As of 2024-10-08, the Intrinsic Value of Fiserv Inc (FI) is 170.22 USD. This FI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 184.98 USD, the upside of Fiserv Inc is -8.00%.

The range of the Intrinsic Value is 108.33 - 339.05 USD

184.98 USD
Stock Price
170.22 USD
Intrinsic Value
Intrinsic Value Details

FI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 108.33 - 339.05 170.22 -8.0%
DCF (Growth 10y) 135.96 - 383.41 202.81 9.6%
DCF (EBITDA 5y) 45.78 - 72.91 59.29 -67.9%
DCF (EBITDA 10y) 78.24 - 114.92 95.79 -48.2%
Fair Value 149.85 - 149.85 149.85 -18.99%
P/E 71.57 - 147.82 106.73 -42.3%
EV/EBITDA 21.04 - 74.07 43.40 -76.5%
EPV 52.03 - 78.83 65.43 -64.6%
DDM - Stable 56.66 - 175.49 116.07 -37.3%
DDM - Multi 78.18 - 189.40 110.81 -40.1%

FI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 106,498.54
Beta 0.71
Outstanding shares (mil) 575.73
Enterprise Value (mil) 129,206.54
Market risk premium 4.60%
Cost of Equity 8.74%
Cost of Debt 4.28%
WACC 7.80%