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 27,418 - -
Change - -6.34% 24.22% 46.58% -69.09% -24.11% - -
Enterprise Value (EV) 1 88,927 84,698 101,643 140,471 64,327 53,096 51,954 48,604
Change - -4.76% 20.01% 38.2% -54.21% -17.46% -2.15% -6.45%
P/E 52.2x 25.8x 26.7x 38.2x 10.6x 10.4x 8.83x 7.78x
PBR 2.18x 2.07x 2.64x 4.42x 1.39x 0.91x 0.83x 0.74x
PEG - 0.3x 1x 4.76x 0.6x -0.5x 0.5x 0.6x
Capitalization / Revenue 4.22x 3.83x 4.42x 6.11x 1.82x 1.4x 1.35x 1.31x
EV / Revenue 5.48x 5.05x 5.63x 7.35x 3.25x 2.71x 2.55x 2.32x
EV / EBITDA 14x 11.8x 12.4x 15.3x 6.95x 6.53x 6.08x 5.52x
EV / EBIT 17.1x 14.4x 15.1x 18.6x 8.7x 8.67x 7.82x 6.95x
EV / FCF 25.2x 24.1x 25.3x 26.8x 14.5x 14.9x 13x 11.2x
FCF Yield 3.97% 4.15% 3.95% 3.73% 6.89% 6.73% 7.7% 8.94%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.99 3.91 4.98 5.38 6.34 4.974 5.837 6.624
Distribution rate - - - - - - - -
Net sales 1 16,226 16,773 18,041 19,123 19,804 19,579 20,354 20,978
EBITDA 1 6,370 7,202 8,208 9,209 9,255 8,126 8,541 8,802
EBIT 1 5,212 5,882 6,729 7,537 7,398 6,122 6,644 6,993
Net income 1 1,334 2,530 3,068 3,131 3,480 2,480 3,011 3,167
Net Debt 1 20,402 20,516 21,914 23,604 28,199 25,678 24,536 21,186
Reference price 2 103.79 101.07 132.84 205.42 67.17 51.56 51.56 51.56
Nbr of stocks (in thousands) 660,232 635,028 600,186 568,919 537,852 531,767 - -
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.($)
10.37x2.71x6.53x-.--% 27.42B
28.69x14.63x20.79x0.75% 660B
11.74x1.54x7.94x0.95% 50.64B
43.36x1.75x9.84x-.--% 47.03B
20.53x6.25x11.99x-.--% 26.9B
-23.66x3.38x7.2x1.15% 23.43B
172.49x10.69x164.02x-.--% 10.81B
19.34x6.36x19.62x-.--% 10.11B
15.07x2.58x6.11x5.1% 7.38B
15.77x3.32x7.68x-.--% 6.48B
Average 31.37x 5.32x 26.17x 0.8% 86.99B
Weighted average by Cap. 27.72x 11.90x 19.90x 0.7%

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.