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 26,903 - -
Change - -6.34% 24.22% 46.58% -69.09% -25.53% - -
Enterprise Value (EV) 1 88,927 84,698 101,643 140,471 64,327 51,808 50,098 47,935
Change - -4.76% 20.01% 38.2% -54.21% -19.46% -3.3% -4.32%
P/E 52.2x 25.8x 26.7x 38.2x 10.6x 8.83x 7.65x 6.71x
PBR 2.18x 2.07x 2.64x 4.42x 1.39x 0.88x 0.79x 0.71x
PEG - 0.3x 1x 4.76x 0.6x -0.89x 0.5x 0.5x
Capitalization / Revenue 4.22x 3.83x 4.42x 6.11x 1.82x 1.34x 1.29x 1.24x
EV / Revenue 5.48x 5.05x 5.63x 7.35x 3.25x 2.59x 2.4x 2.22x
EV / EBITDA 14x 11.8x 12.4x 15.3x 6.95x 5.97x 5.58x 5.13x
EV / EBIT 17.1x 14.4x 15.1x 18.6x 8.7x 7.68x 6.98x 6.26x
EV / FCF 25.2x 24.1x 25.3x 26.8x 14.5x 13.4x 11.8x 10.6x
FCF Yield 3.97% 4.15% 3.95% 3.73% 6.89% 7.47% 8.44% 9.47%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.99 3.91 4.98 5.38 6.34 5.711 6.595 7.52
Distribution rate - - - - - - - -
Net sales 1 16,226 16,773 18,041 19,123 19,804 20,037 20,855 21,639
EBITDA 1 6,370 7,202 8,208 9,209 9,255 8,671 8,986 9,342
EBIT 1 5,212 5,882 6,729 7,537 7,398 6,743 7,177 7,654
Net income 1 1,334 2,530 3,068 3,131 3,480 2,996 3,357 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 50.45 50.45 50.45
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.($)
8.83x2.59x5.97x-.--% 26.9B
27.38x14.63x20.76x0.77% 657B
33.55x1.68x9.66x-.--% 46.44B
9.13x1.26x6.4x1.16% 40.86B
16.56x5.51x10.49x-.--% 23.11B
-53.88x3.09x6.57x1.35% 20.8B
21.42x6.63x21.68x-.--% 10.5B
143.76x8.66x132.85x-.--% 9.01B
12.72x2.31x5.5x5.8% 6.33B
35.04x - - - 6.03B
Average 25.45x 5.15x 24.43x 1.01% 84.74B
Weighted average by Cap. 25.06x 12.08x 19.44x 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.