FIS · Fidelity National Information Services, Inc.
$46.282026-05-17Sector: Technology; Industry: Information Technology Services; Sub-Industry: Transaction & Payment Processing Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$28
-39.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-26 · $28) Analysts Range ($54 · $85) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $13.9B | — | 15.1% | 45.0% | $1.2B | $1.9B | $3.1B | 5.7% | — | 1.8% | $65.8B | $0.80 | — |
| 2022.Q4 | $9.7B | -30.0% | 19.6% | 31.7% | $1.3B | $1.9B | $3.2B | 7.3% | — | 2.3% | $47.0B | $-32.22 | — |
| 2023.Q4 | $9.8B | 1.2% | 20.8% | 23.4% | $1.6B | $1.2B | $2.7B | 7.5% | — | 3.7% | $37.8B | $-12.82 | — |
| 2024.Q4 | $10.1B | 3.0% | 16.9% | 25.8% | $1.3B | $10.0B | $11.3B | 8.0% | — | 4.0% | $26.2B | $2.79 | — |
| 2025.Q4 | $10.9B | 7.6% | 17.5% | 39.1% | $1.2B | −$655MM | $506MM | 8.1% | — | 5.3% | $17.3B | $0.74 | 12.6 |
| italics below = DCF projection · 10yr Rev CAGR: 7.1% |
| 2026.Q4 | $13.5B | +24.2% | 16.6% | 37.2% | $1.4B | −$3.2B | −$1.8B | 8.2% | −$1.7B | 7.4% | $20.5B | $2.71 | 17.1 |
| 2027.Q4 | $14.4B | +6.6% | 17.3% | 35.3% | $1.6B | −$1.2B | $434MM | 8.2% | $371MM | 7.6% | $21.7B | $3.11 | 14.9 |
| 2028.Q4 | $15.3B | +6.3% | 17.5% | 33.4% | $1.8B | −$1.3B | $480MM | 8.3% | $379MM | 8.0% | $23.0B | $3.45 | 13.4 |
| 2029.Q4 | $16.2B | +6.0% | 17.5% | 31.5% | $1.9B | $0MM | $1.9B | 8.3% | $1.4B | 8.5% | $23.0B | $3.76 | 12.3 |
| 2030.Q4 | $17.2B | +5.7% | 17.5% | 29.6% | $2.1B | $0MM | $2.1B | 8.3% | $1.4B | 9.2% | $23.0B | $4.08 | 11.3 |
|
| Term. Yr+ | $22.5B | 4.1% | 23.5% | 20.0% | $4.2B | −$2.1B | $2.2B | 8.6% | $21.5B | 8.4% | — | — | — |
Active scenario IV: $28 (-39.2% vs market)