Company Valuation: Fiserv, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 68,525 64,182 79,729 116,867 36,128 28,854 - -
Change - -6.34% 24.22% 46.58% -69.09% -20.13% - -
Enterprise Value (EV) 1 88,927 84,698 101,643 140,471 64,327 53,759 52,050 49,887
Change - -4.76% 20.01% 38.2% -54.21% -16.43% -3.18% -4.16%
P/E 52.2x 25.8x 26.7x 38.2x 10.6x 9.58x 8.2x 7.22x
PBR 2.18x 2.07x 2.64x 4.42x 1.39x 0.95x 0.85x 0.76x
PEG - 0.3x 1x 4.76x 0.6x -0.9x 0.5x 0.5x
Capitalization / Revenue 4.22x 3.83x 4.42x 6.11x 1.82x 1.45x 1.38x 1.33x
EV / Revenue 5.48x 5.05x 5.63x 7.35x 3.25x 2.7x 2.5x 2.31x
EV / EBITDA 14x 11.8x 12.4x 15.3x 6.95x 6.2x 5.79x 5.34x
EV / EBIT 17.1x 14.4x 15.1x 18.6x 8.7x 7.98x 7.26x 6.53x
EV / FCF 25.2x 24.1x 25.3x 26.8x 14.5x 13.9x 12.2x 10.7x
FCF Yield 3.97% 4.15% 3.95% 3.73% 6.89% 7.22% 8.22% 9.38%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.99 3.91 4.98 5.38 6.34 5.648 6.598 7.493
Distribution rate - - - - - - - -
Net sales 1 16,226 16,773 18,041 19,123 19,804 19,914 20,854 21,631
EBITDA 1 6,370 7,202 8,208 9,209 9,255 8,674 8,988 9,342
EBIT 1 5,212 5,882 6,729 7,537 7,398 6,740 7,170 7,639
Net income 1 1,334 2,530 3,068 3,131 3,480 2,974 3,366 3,616
Net Debt 1 20,402 20,516 21,914 23,604 28,199 24,905 23,195 21,032
Reference price 2 103.79 101.07 132.84 205.42 67.17 54.11 54.11 54.11
Nbr of stocks (in thousands) 660,232 635,028 600,186 568,919 537,852 533,254 - -
Announcement Date 2/8/22 2/7/23 2/6/24 2/5/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.46x2.68x6.2x-.--% 28.85B
29.42x14.98x21.3x0.73% 676B
36.5x1.81x10.35x-.--% 50.59B
11.49x1.51x7.78x0.97% 49.56B
18.52x5.85x11.12x-.--% 25.79B
-20.31x3.4x7.18x1.18% 23.26B
20.02x6.49x20.02x-.--% 10.61B
153.1x9.32x142.99x-.--% 9.62B
15.93x2.7x6.4x4.83% 7.81B
15.64x3.3x7.63x-.--% 6.42B
Average 28.98x 5.20x 24.10x 0.77% 88.9B
Weighted average by Cap. 27.56x 12.16x 19.84x 0.68%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FISV Stock
  4. Valuation Fiserv, Inc.