FIS · Fidelity National Information Services, Inc.
$38.572026-07-21Sector: Technology; Industry: Information Technology Services; Sub-Industry: Transaction & Payment Processing Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$39
+0.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($22 · $39) Analysts Range ($45 · $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 |
|---|
| 2024.Q1 | $9.8B | — | 20.8% | 25.2% | $1.5B | $10.7B | $12.3B | 7.6% | — | 5.9% | $26.0B | $-12.87 | — |
| 2024.Q4 | $9.8B | 0.0% | 20.8% | 25.8% | $1.5B | $10.0B | $11.6B | 8.0% | — | 5.8% | $26.2B | $-12.87 | — |
| 2025.Q1 | $10.1B | 3.0% | 16.9% | 32.7% | $1.1B | −$699MM | $450MM | 7.9% | — | 4.4% | $26.3B | $2.80 | — |
| 2025.Q4 | $10.1B | 0.0% | 16.9% | 39.1% | $1.0B | −$655MM | $385MM | 8.1% | — | 4.8% | $17.3B | $2.80 | — |
| 2026.Q1 | $11.7B | 15.1% | 17.9% | 9.6% | $1.9B | −$6.9B | −$5.0B | 7.8% | — | 10.2% | $19.5B | $5.17 | 9.6 |
| italics below = DCF projection · 10yr Rev CAGR: 5.8% |
| 2027.Q1 | $14.0B | +20.1% | 16.6% | 10.7% | $2.1B | −$5.7B | −$3.6B | 7.8% | −$3.3B | 9.3% | $25.2B | $4.01 | 9.6 |
| 2028.Q1 | $14.6B | +4.5% | 17.0% | 11.7% | $2.2B | −$1.3B | $874MM | 7.9% | $752MM | 8.5% | $26.5B | $4.23 | 9.1 |
| 2029.Q1 | $15.3B | +4.4% | 17.5% | 12.8% | $2.3B | −$1.2B | $1.1B | 8.0% | $894MM | 8.6% | $27.7B | $4.50 | 8.6 |
| 2030.Q1 | $15.9B | +4.4% | 17.5% | 13.8% | $2.4B | −$1.5B | $856MM | 8.1% | $631MM | 8.4% | $29.2B | $4.64 | 8.3 |
| 2031.Q1 | $16.6B | +4.3% | 17.5% | 14.8% | $2.5B | −$1.7B | $810MM | 8.1% | $552MM | 8.2% | $30.9B | $4.78 | 8.1 |
|
| Term. Yr+ | $21.2B | 4.1% | 23.5% | 20.0% | $4.0B | −$1.9B | $2.1B | 8.6% | $21.2B | 8.6% | — | — | — |
Active scenario IV: $39 (+0.2% vs market)