Valuation Fiserv, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 10:19:06 2025-01-23 am EST			5-day change	1st Jan Change
205.38 ^USD	-1.94%		+0.40%	+0.81%

09:21am	Fiserv Names PNC President Michael Lyons as CEO-Elect, President	DJ
09:15am	Fiserv Names Michael Lyons as CEO-Elect	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	78,616	76,336	68,525	64,182	79,729	119,160	119,160	-
Change	-	-2.9%	-10.23%	-6.34%	24.22%	49.46%	0%	-
Enterprise Value (EV) ¹	99,622	96,114	88,927	84,698	101,643	142,141	140,300	138,499
Change	-	-3.52%	-7.48%	-4.76%	20.01%	39.84%	-1.29%	-1.28%
P/E ratio	67.6x	81.3x	52.2x	25.8x	26.7x	36.7x	26.1x	21.6x
PBR	2.38x	2.41x	2.18x	2.07x	2.64x	4.26x	4.04x	3.81x
PEG	-	-4.5x	1.2x	0.3x	1x	2.5x	0.6x	1x
Capitalization / Revenue	4.98x	5.14x	4.22x	3.83x	4.42x	6.21x	5.73x	5.28x
EV / Revenue	6.31x	6.47x	5.48x	5.05x	5.63x	7.41x	6.74x	6.14x
EV / EBITDA	20.3x	17.7x	14x	11.8x	12.4x	15.5x	14.1x	12.6x
EV / EBIT	23.2x	22x	17.1x	14.4x	15.1x	18.9x	16.7x	14.9x
EV / FCF	48x	29.6x	25.2x	24.1x	25.3x	30.2x	27x	22.5x
FCF Yield	2.08%	3.38%	3.97%	4.15%	3.95%	3.31%	3.7%	4.44%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.71	1.4	1.99	3.91	4.98	5.703	8.027	9.715
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	15,796	14,852	16,226	16,773	18,041	19,180	20,810	22,558
EBITDA ¹	4,909	5,440	6,370	7,202	8,208	9,157	9,980	10,964
EBIT ¹	4,294	4,363	5,212	5,882	6,729	7,523	8,377	9,306
Net income ¹	893	958	1,334	2,530	3,068	3,308	4,468	5,250
Net Debt ¹	21,006	19,778	20,402	20,516	21,914	22,981	21,140	19,339
Reference price ²	115.63	113.86	103.79	101.07	132.84	209.45	209.45	209.45
Nbr of stocks (in thousands)	679,895	670,438	660,232	635,028	600,186	568,919	568,919	-
Announcement Date	2/4/20	2/9/21	2/8/22	2/7/23	2/6/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
FISERV, INC.	36.73x	7.41x	15.52x	-.--%	119B
PAYPAL HOLDINGS, INC.	22.4x	2.92x	13.94x	-.--%	90.08B
BLOCK, INC.	45.91x	2.1x	17.08x	-.--%	54.21B
GLOBAL PAYMENTS INC.	20.11x	4.55x	9.04x	+0.93%	27.62B
CORPAY, INC.	25.13x	7.59x	14.07x	-.--%	26.03B
WISE PLC	27.63x	5.78x	15.25x	-.--%	13.37B
SHIFT4 PAYMENTS, INC.	46.24x	2.72x	13.88x	-.--%	8.13B
EDENRED SE	15.57x	3.06x	6.96x	+3.87%	7.94B
WEX INC.	23.28x	3.95x	9.03x	-.--%	7.27B
ONE97 COMMUNICATIONS LIMITED	-72.05x	6.4x	-35.01x	-.--%	6.2B
Average	19.09x	4.65x	7.98x	+0.48%	36B
Weighted average by Cap.	29.68x	4.93x	13.52x	+0.16%