FISV · Fiserv, Inc.
$56.162026-05-17Sector: Technology; Industry: Information Technology Services; Sub-Industry: Transaction & Payment Processing Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$33
-41.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($31 · $109) Analysts Range ($62 · $180) 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 | $16.2B | — | 14.1% | 20.6% | $1.8B | $693MM | $2.5B | 6.0% | — | 3.6% | $50.8B | $2.48 | — |
| 2022.Q4 | $17.7B | 9.3% | 21.1% | 17.6% | $3.1B | $535MM | $3.6B | 7.2% | — | 6.1% | $50.9B | $4.71 | — |
| 2023.Q4 | $19.1B | 7.6% | 26.3% | 19.4% | $4.0B | $1.0B | $5.1B | 7.0% | — | 7.9% | $51.2B | $5.71 | — |
| 2024.Q4 | $20.5B | 7.1% | 28.7% | 16.8% | $4.9B | $1.2B | $6.1B | 7.7% | — | 9.7% | $50.1B | $5.83 | — |
| 2025.Q4 | $21.2B | 3.6% | 26.9% | 18.9% | $4.6B | −$234MM | $4.4B | 7.6% | — | 8.9% | $54.0B | $6.48 | 5.3 |
| italics below = DCF projection · 10yr Rev CAGR: 3.3% |
| 2026.Q4 | $20.1B | +-5.1% | 26.9% | 19.0% | $4.4B | $0MM | $4.4B | 8.6% | $4.0B | 8.1% | $54.0B | $8.16 | 6.9 |
| 2027.Q4 | $20.9B | +4.2% | 25.3% | 19.1% | $4.3B | −$41MM | $4.3B | 8.6% | $3.6B | 8.0% | $54.0B | $8.00 | 7.0 |
| 2028.Q4 | $21.8B | +4.2% | 23.8% | 19.2% | $4.2B | −$84MM | $4.1B | 8.6% | $3.2B | 7.8% | $54.1B | $7.81 | 7.2 |
| 2029.Q4 | $23.0B | +5.2% | 22.2% | 19.3% | $4.1B | −$866MM | $3.3B | 8.6% | $2.3B | 7.5% | $55.0B | $7.67 | 7.3 |
| 2030.Q4 | $24.1B | +4.9% | 19.1% | 19.4% | $3.7B | −$951MM | $2.8B | 8.6% | $1.8B | 6.7% | $56.0B | $6.92 | 8.1 |
|
| Term. Yr+ | $30.7B | 4.1% | 19.1% | 20.0% | $4.7B | −$2.2B | $2.5B | 8.6% | $24.0B | 8.6% | — | — | — |
Active scenario IV: $33 (-41.6% vs market)