As of 2024-12-14, the Intrinsic Value of Fidelity National Information Services Inc (FIS) is
124.25 USD. This FIS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 84.10 USD, the upside of Fidelity National Information Services Inc is
47.70%.
The range of the Intrinsic Value is 61.17 - 915.01 USD
124.25 USD
Intrinsic Value
FIS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
61.17 - 915.01 |
124.25 |
47.7% |
| DCF (Growth 10y) |
93.52 - 1,241.85 |
178.70 |
112.5% |
| DCF (EBITDA 5y) |
37.06 - 51.02 |
41.48 |
-50.7% |
| DCF (EBITDA 10y) |
62.65 - 87.86 |
71.58 |
-14.9% |
| Fair Value |
13.19 - 13.19 |
13.19 |
-84.32% |
| P/E |
23.69 - 63.04 |
42.33 |
-49.7% |
| EV/EBITDA |
35.78 - 57.46 |
42.92 |
-49.0% |
| EPV |
109.15 - 156.33 |
132.74 |
57.8% |
| DDM - Stable |
33.53 - 166.64 |
100.09 |
19.0% |
| DDM - Multi |
39.92 - 146.29 |
61.82 |
-26.5% |
FIS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
45,275.23 |
| Beta |
0.34 |
| Outstanding shares (mil) |
538.35 |
| Enterprise Value (mil) |
54,872.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.47% |
| Cost of Debt |
5.50% |
| WACC |
6.34% |