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 27,543 - -
Change - -6.34% 24.22% 46.58% -69.09% -23.76% - -
Enterprise Value (EV) 1 88,927 84,698 101,643 140,471 64,327 52,448 50,738 48,575
Change - -4.76% 20.01% 38.2% -54.21% -18.47% -3.26% -4.26%
P/E 52.2x 25.8x 26.7x 38.2x 10.6x 9.04x 7.82x 6.87x
PBR 2.18x 2.07x 2.64x 4.42x 1.39x 0.9x 0.81x 0.73x
PEG - 0.3x 1x 4.76x 0.6x -0.91x 0.5x 0.5x
Capitalization / Revenue 4.22x 3.83x 4.42x 6.11x 1.82x 1.37x 1.32x 1.27x
EV / Revenue 5.48x 5.05x 5.63x 7.35x 3.25x 2.62x 2.43x 2.24x
EV / EBITDA 14x 11.8x 12.4x 15.3x 6.95x 6.07x 5.64x 5.2x
EV / EBIT 17.1x 14.4x 15.1x 18.6x 8.7x 7.78x 7.07x 6.35x
EV / FCF 25.2x 24.1x 25.3x 26.8x 14.5x 13.6x 12x 10.7x
FCF Yield 3.97% 4.15% 3.95% 3.73% 6.89% 7.38% 8.33% 9.35%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.99 3.91 4.98 5.38 6.34 5.712 6.608 7.52
Distribution rate - - - - - - - -
Net sales 1 16,226 16,773 18,041 19,123 19,804 20,038 20,859 21,639
EBITDA 1 6,370 7,202 8,208 9,209 9,255 8,647 8,996 9,342
EBIT 1 5,212 5,882 6,729 7,537 7,398 6,742 7,176 7,654
Net income 1 1,334 2,530 3,068 3,131 3,480 2,996 3,360 3,632
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 51.65 51.65 51.65
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.04x2.62x6.07x-.--% 27.54B
27.32x14.59x20.72x0.78% 656B
33.44x1.69x9.67x-.--% 46.51B
8.93x1.23x6.27x1.18% 39.98B
16.44x5.48x10.43x-.--% 22.95B
-49.7x3.05x6.49x1.38% 20.35B
21.71x6.68x21.84x-.--% 10.58B
135.3x8.06x123.68x-.--% 8.47B
12.71x2.31x5.49x5.81% 6.33B
34.59x - - - 5.95B
Average 24.98x 5.08x 23.41x 1.02% 84.46B
Weighted average by Cap. 24.99x 12.06x 19.25x 0.74%

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.