Company Valuation: Fiserv, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 68,525 64,182 79,729 1,16,867 36,128 31,335 - -
Change - -6.34% 24.22% 46.58% -69.09% -13.27% - -
Enterprise Value (EV) 1 88,927 84,698 1,01,643 1,40,471 64,327 56,565 54,834 50,871
Change - -4.76% 20.01% 38.2% -54.21% -12.07% -3.06% -7.23%
P/E ratio 52.2x 25.8x 26.7x 38.2x 10.6x 10.1x 8.72x 7.77x
PBR 2.18x 2.07x 2.64x 4.42x - 1.02x 0.92x 0.83x
PEG - 0.3x 1x 4.76x 0.6x -1.18x 0.5x 0.6x
Capitalization / Revenue 4.22x 3.83x 4.42x 6.11x 1.82x 1.55x 1.49x 1.43x
EV / Revenue 5.48x 5.05x 5.63x 7.35x 3.25x 2.81x 2.61x 2.31x
EV / EBITDA 14x 11.8x 12.4x 15.3x 6.95x 6.63x 6.12x 5.51x
EV / EBIT 17.1x 14.4x 15.1x 18.6x 8.7x 8.34x 7.64x 6.73x
EV / FCF 25.2x 24.1x 25.3x 26.8x 14.5x 14.6x 13x 11.2x
FCF Yield 3.97% 4.15% 3.95% 3.73% 6.89% 6.85% 7.69% 8.94%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.99 3.91 4.98 5.38 6.34 5.799 6.74 7.57
Distribution rate - - - - - - - -
Net sales 1 16,226 16,773 18,041 19,123 19,804 20,166 21,000 21,977
EBITDA 1 6,370 7,202 8,208 9,209 9,255 8,536 8,960 9,235
EBIT 1 5,212 5,882 6,729 7,537 7,398 6,780 7,173 7,560
Net income 1 1,334 2,530 3,068 3,131 3,480 3,124 3,489 3,705
Net Debt 1 20,402 20,516 21,914 23,604 28,199 25,230 23,499 19,536
Reference price 2 103.79 101.07 132.84 205.42 67.17 58.79 58.79 58.79
Nbr of stocks (in thousands) 6,60,232 6,35,028 6,00,186 5,68,919 5,37,852 5,32,999 - -
Announcement Date 08/02/22 07/02/23 06/02/24 05/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
10.14x2.81x6.63x-.--% 3.13TCr
24.52x13.36x18.95x0.87% 59TCr
9.17x1.32x6.77x0.73% 4.27TCr
19.94x1.32x7.61x-.--% 3.82TCr
15.47x4.4x8.29x-.--% 2.08TCr
13.47x2.95x6.19x1.58% 1.88TCr
17.63x9.31x33.59x - 1.39TCr
28.11x4.77x15.51x-.--% 1.42TCr
118.5x6.88x105.21x-.--% 756.47Cr
15.37x3.1x7.54x-.--% 575.26Cr
Average 27.23x 5.02x 21.63x 0.35% 7.83TCr
Weighted average by Cap. 23.16x 10.84x 17.60x 0.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. FISV Stock
  4. Valuation Fiserv, Inc.