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 25,450 - -
Change - -6.34% 24.22% 46.58% -69.09% -29.55% - -
Enterprise Value (EV) 1 88,927 84,698 101,643 140,471 64,327 51,267 49,657 46,398
Change - -4.76% 20.01% 38.2% -54.21% -20.3% -3.14% -6.56%
P/E 52.2x 25.8x 26.7x 38.2x 10.6x 10.1x 8.65x 7.53x
PBR 2.18x 2.07x 2.64x 4.42x 1.39x 0.84x 0.77x 0.69x
PEG - 0.3x 1x 4.76x 0.6x -0.4x 0.5x 0.5x
Capitalization / Revenue 4.22x 3.83x 4.42x 6.11x 1.82x 1.3x 1.26x 1.22x
EV / Revenue 5.48x 5.05x 5.63x 7.35x 3.25x 2.62x 2.45x 2.22x
EV / EBITDA 14x 11.8x 12.4x 15.3x 6.95x 6.32x 5.88x 5.32x
EV / EBIT 17.1x 14.4x 15.1x 18.6x 8.7x 8.39x 7.69x 6.8x
EV / FCF 25.2x 24.1x 25.3x 26.8x 14.5x 14.7x 13x 11.3x
FCF Yield 3.97% 4.15% 3.95% 3.73% 6.89% 6.79% 7.68% 8.85%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.99 3.91 4.98 5.38 6.34 4.759 5.531 6.353
Distribution rate - - - - - - - -
Net sales 1 16,226 16,773 18,041 19,123 19,804 19,602 20,275 20,892
EBITDA 1 6,370 7,202 8,208 9,209 9,255 8,112 8,447 8,720
EBIT 1 5,212 5,882 6,729 7,537 7,398 6,110 6,461 6,821
Net income 1 1,334 2,530 3,068 3,131 3,480 2,501 2,791 3,097
Net Debt 1 20,402 20,516 21,914 23,604 28,199 25,816 24,206 20,948
Reference price 2 103.79 101.07 132.84 205.42 67.17 47.86 47.86 47.86
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.($)
32.07x16.33x23.21x0.67% 738B
38.97x7.09x25.15x0.92% 85.29B
24.02x4.8x10.46x0.68% 71.95B
11.08x1.45x7.21x1% 46.95B
44.16x1.68x9.39x-.--% 45.26B
-80.67x18.05x43.78x-.--% 46.73B
20.89x3.52x8.39x1.51% 33.54B
19.9x6.09x11.67x-.--% 26.07B
9.96x2.6x6.29x-.--% 25.21B
Average 13.38x 6.84x 16.17x 0.53% 124.29B
Weighted average by Cap. 25.86x 12.80x 21.07x 0.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fiserv, Inc.

Historical PBR trend

Valuation ratios - PBR - Fiserv, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fiserv, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fiserv, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Fiserv, Inc.