FISV · Fiserv, Inc.
$49.452026-07-21Sector: Technology; Industry: Information Technology Services; Sub-Industry: Transaction & Payment Processing Services
Intrinsic Value Range Comparison · Mulya.ai
Bull
$103
+108.7% vs market
Base · active
$34
-30.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($34 · $103) Analysts Range ($46 · $95) 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 | $19.1B | — | 26.3% | 19.2% | $4.1B | $415MM | $4.5B | 7.8% | — | 7.8% | $52.1B | $5.73 | — |
| 2024.Q4 | $19.1B | 0.0% | 26.3% | 16.8% | $4.2B | $1.2B | $5.4B | 7.7% | — | 8.2% | $50.1B | $5.73 | — |
| 2025.Q1 | $20.5B | 7.1% | 28.7% | 17.1% | $4.9B | $679MM | $5.5B | 8.3% | — | 9.5% | $52.4B | $5.85 | — |
| 2025.Q4 | $20.5B | 0.0% | 28.7% | 18.9% | $4.8B | −$234MM | $4.5B | 7.6% | — | 9.0% | $54.0B | $5.85 | — |
| 2026.Q1 | $21.1B | 3.1% | 24.4% | 16.7% | $4.3B | $1.3B | $5.6B | 8.2% | — | 8.0% | $52.9B | $5.98 | 5.1 |
| italics below = DCF projection · 10yr Rev CAGR: 3.3% |
| 2027.Q1 | $20.2B | +-4.0% | 24.4% | 17.0% | $4.1B | $0MM | $4.1B | 8.1% | $3.8B | 7.7% | $52.9B | $7.65 | 6.5 |
| 2028.Q1 | $21.1B | +4.0% | 23.3% | 17.4% | $4.1B | −$48MM | $4.0B | 8.2% | $3.4B | 7.7% | $53.0B | $7.58 | 6.5 |
| 2029.Q1 | $21.9B | +4.0% | 22.3% | 17.7% | $4.0B | −$97MM | $3.9B | 8.2% | $3.1B | 7.6% | $53.1B | $7.51 | 6.6 |
| 2030.Q1 | $22.9B | +4.4% | 21.2% | 18.0% | $4.0B | −$874MM | $3.1B | 8.3% | $2.3B | 7.5% | $54.0B | $7.44 | 6.6 |
| 2031.Q1 | $23.8B | +4.2% | 19.1% | 18.4% | $3.7B | −$971MM | $2.8B | 8.3% | $1.9B | 6.8% | $54.9B | $6.96 | 7.1 |
|
| Term. Yr+ | $30.3B | 4.1% | 19.1% | 20.0% | $4.6B | −$2.2B | $2.4B | 8.6% | $24.2B | 8.6% | — | — | — |
Active scenario IV: $34 (-30.4% vs market)